BNBCalc Short Term Rental Rental Arbitrage Analysis 15 Via Carlo Cattaneo, Verona, Veneto, 37121

2 bed • 2 bath • 9 guests • €0

BNB

Calc

Annual Revenue

€48,115

Profit (Cash Flow)

€16,226

Cash on Cash Return

357.8%

Annual Revenue

€48,115

AirDNA projects €257/night at 65% occupancy ($61,017). Airbtics projects €200/night at 66% occupancy ($48,114). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, €200 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€25,793	€48,119	€80,029	€99,669
Occupancy	50%	71%	83%	89%
Nightly Rate	€139	€182	€260	€302

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fiore d'arancio Luxury suite-next to the Arena	€26,186	€189	36%	2	1	1	€49	❌	❌	✅	N / Y	⭐️ 5 (8)
River House- Re Lear Apartments	€47,495	€139	92%	2	1	1	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Apartment La finestra sull'Arena	€31,897	€114	76%	2	1	2	€35	❌	❌	✅	Y / Y	⭐️ 5 (240)
Central and large apartment with terrace	€45,528	€261	47%	2	3	2	€98	❌	❌	❌	Y / Y	⭐️ 5 (8)
Favolosa residenza Borsari 36	€60,606	€183	88%	2	1	1	€59	❌	❌	❌	Y / N	⭐️ 4.9 (10)
☆ Rio Fiol ☆ Terrace 5Pax downtown Arena	€52,626	€170	83%	2	1	1	€51	❌	❌	❌	N / Y	⭐️ 4.8 (106)
CASTELLO 5	€26,817	€149	47%	2	1	2	€74	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Luxury Volto Corte Farina Apartments - Gallieno	€31,372	€260	33%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Luxury Volto Corte Farina Apartments - Veronese	€44,032	€301	40%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
River House- ''Re Lear Apartments''	€24,208	€71	91%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 4.7 (145)
Memento Vivere	€33,211	€132	67%	2	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Residenza Dei Doganieri - Appartamento B	€57,604	€224	65%	2	1	2	€108	❌	❌	❌	Y / Y	⭐️ 5 (16)
Italianflat - Residenza del Cantante	€35,101	€126	74%	2	1	3	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
Appartamento Art & Music2 in centro	€32,857	€182	48%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Sweet Home Suites	€58,548	€262	59%	2	2	1	€138	❌	❌	❌	N / Y	⭐️ 4.8 (17)
Apartment via Carlo Cattaneo	€51,961	€172	82%	2	2	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (304)
Piazza Bra 10, 1,100 sqft net! Space and freedom	€66,445	€261	69%	2	2	2	€103	❌	❌	❌	Y / Y	⭐️ 5 (160)
★ Porta di Verona ★ Modern & Spacious \|2BD + park	€55,442	€209	72%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (231)
cattaneo arena apartment cin it023091C2I6HRI4E2	€32,038	€113	74%	2	2	2	€59	❌	❌	✅	Y / Y	⭐️ 5 (188)
The Milky Way Apartment - 4PAX Downtown Arena	€74,044	€256	78%	2	2	1	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
Elegant Flat In The Heart Of Verona	€28,322	€143	52%	2	2	2	€98	❌	❌	❌	Y / Y	⭐️ 5 (2)
Rooms Castelvecchio 3 - Palazzo Canossa	€39,957	€213	51%	2	2	2	€29	❌	❌	✅	N / Y	⭐️ 5 (6)
L'appartamento di Giulietta	€70,194	€293	64%	2	2	1	€49	❌	❌	✅	Y / Y	⭐️ 3 (3)
Res-AlBrá	€79,439	€310	69%	2	2	2	€54	❌	❌	❌	Y / Y	⭐️ 5 (37)
Carrera Home Arena - Penthouse in Verona down town	€56,613	€209	73%	2	2	1	€55	❌	❌	✅	N / Y	⭐️ 4.8 (98)
Elle Family Apartment a pochi passi dall'Arena	€49,052	€344	38%	2	2	2	€59	❌	❌	❌	N / Y	⭐️ 5 (5)
Emily Luxury Apartment	€38,566	€171	61%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (15)
bra gates apartment	€42,089	€146	77%	2	2	2	€30	❌	❌	✅	N / Y	⭐️ 4.9 (63)
Residenza Cattaneo	€91,089	€300	83%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Trilocale Arena con Posto auto	€16,354	€99	41%	2	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (7)
Italianflat - Adua 9	€33,359	€122	71%	2	2	1	€49	❌	❌	❌	Y / Y	⭐️ 4.4 (50)
Italianflat - Palazzo Zeiner Apt 1	€25,661	€150	44%	2	2	1	€49	❌	❌	❌	Y / Y	⭐️ 4.6 (22)
attico ARENA,200mq[NETFLIX-WIFI]	€49,560	€156	86%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 3.8 (13)
Stunning top floor flat with car park	€134,736	€393	93%	2	3	4	€119	❌	❌	❌	Y / Y	⭐️ 5 (2)
Italianflat - Adua 19	€42,176	€126	89%	2	2	1	€49	❌	❌	❌	Y / Y	⭐️ 4.2 (78)
Balcony apartment	€45,911	€135	93%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Terrazza appartamento Verona	€43,603	€139	86%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Torretta Arena Verona	€62,528	€241	71%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Arena Luxury Apartment	€64,551	€206	85%	2	2	1	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (11)

Return Metrics

357.78% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€16,225	€32,451	€48,677	€64,903	€81,129	€162,259	€486,779
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€16,225	€32,451	€48,677	€64,903	€81,129	€162,259	€486,779

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

357.78%

Payback Period Days

102

Return on Investment

357.78%

15 Via Carlo Cattaneo Verona, Veneto, 37121

2 bed • 2 bath • 9 guests

Monthly Rent

€48,115

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €257/night at 65% occupancy.Projected nightly rate is €200/night at 66% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€47,988

Avg annual revenue

66%

Avg occupancy rate

€200

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€15k

€55k

€95k

€135k

€16,226

Profit

Revenue

€48,115

Operating Expenses

€13,889

Operating Income

€34,226

Net Effective Rent

€18,000

Profit (Cash Flow)

€16,226

€4,535

Cash Investment

Renos & Furnishing

€4,444

Setup Costs

€91

Total

€4,535

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

357.78%

Payback Period Days

102