BNBCalc Short Term Rental Rental Arbitrage Analysis 15 Via Pelletta, Asti, Piemonte, 14100

1 bed • 1.5 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€16,200

Profit (Cash Flow)

-€1,502

Cash on Cash Return

-37.3%

Annual Revenue

€16,200

AirDNA projects €76/night at 51% occupancy ($14,077). Airbtics projects €76/night at 58% occupancy ($16,200). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, €76 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,326	€15,853	€22,013	€33,466
Occupancy	46%	57%	71%	84%
Nightly Rate	€59	€74	€82	€106

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Rocca - Incantevole bilocale nel cuore di Asti	€14,160	€58	64%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
CasaBattisti-Appartamento con terrazzino in centro	€15,752	€90	46%	1	1	1	€29	❌	❌	✅	Y / N	⭐️ 4.8 (4)
Bon Bon	€15,068	€47	88%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
B&B CASA VACANZE SAN ROCCO - ASTI CENTRO	€14,308	€49	79%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Appartamento I Travi Antichi	€19,384	€62	84%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (85)
CAV Diamond by People	€16,458	€88	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Appartamento Centrale con garage	€15,720	€69	62%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Il ballatoio di Giulia	€11,618	€57	56%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (9)
le Tre Ca' - Ca' Cecilia charme con terrazza	€41,194	€125	90%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (47)
Casa Medici - Appartamento nel centro di Asti	€12,035	€76	40%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Casa Arcobaleno	€22,418	€83	74%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Appartamento Chagall - 1° piano	€15,390	€74	57%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (10)
Elegante bilocale in centro	€19,177	€58	91%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (144)
Romantico appartamento nel cuore di Asti	€15,858	€50	86%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (153)
Apartment in the historic centre"The House of Cri"	€15,899	€61	71%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
ComeCasa Cavour Cosy and Lovely Apartment	€16,626	€76	57%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Casa Gino - Appartamento nel centro di Asti	€7,737	€55	35%	1	1	1	€29	❌	❌	❌	Y / N	⭐️ 4.7 (8)
[Piazza San Secondo]Incantevole appartamento Wi-Fi	€15,816	€80	51%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (7)
ComeCasa San Secondo White Apartment	€19,443	€78	65%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Appartamento in centro storico	€15,147	€85	47%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (80)
Appartamento cozy in super centro!	€13,475	€59	60%	1	1	1	€12	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
ComeCasa Modern apartment in historical centre	€25,199	€85	79%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Il Seminario	€13,811	€58	64%	1	1	1	€4	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Centralissimo Bilocale arredato	€11,213	€70	42%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 4.7 (7)
Antica casa Odone	€10,201	€64	43%	1	2	1	€4	❌	❌	✅	N / Y	⭐️ 4.4 (154)
Suite del Cavaliere - Palazzo Zoya	€18,051	€135	35%	1	1	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (11)
Casa Adelaide	€8,940	€46	52%	1	1	2	€10	❌	❌	❌	Y / N	⭐️ 5 (192)
ComeCasa Ampio bilocale in Piazza San Secondo	€16,034	€73	57%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Casa Pimpa in the hills of Monferrato, 3km Asti	€21,264	€82	66%	1	2	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (87)
Il nido nel centro storico di Asti - Casetta Roero	€12,582	€60	54%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.8 (37)
appartamento nel cuore di Asti	€17,227	€75	61%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 4.5 (457)
le Tre Ca' - Ca' Vittoria charme in Asti	€22,681	€74	84%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Asti centro storico cattedrale	€15,282	€82	51%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Absolute center of Asti	€19,434	€67	77%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Paloma House	€21,773	€104	57%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Comfort ed eleganza in centro - Casetta San Rocco	€21,129	€81	70%	1	1	2	€30	❌	✅	✅	Y / Y	⭐️ 4.8 (4)

Return Metrics

-37.3% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€1,501	-€3,003	-€4,505	-€6,007	-€7,509	-€15,019	-€45,059
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	-€1,501	-€3,003	-€4,505	-€6,007	-€7,509	-€15,019	-€45,059

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-37.3%

Payback Period Days

Return on Investment

-37.3%

15 Via Pelletta Asti, Piemonte, 14100

1 bed • 1.5 bath • 4 guests

Monthly Rent

€16,200

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €76/night at 51% occupancy ($14,077.65). Airbtics projects €76/night at 58% occupancy ($16,200).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€16,396

Avg annual revenue

58%

Avg occupancy rate

€77

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

€5k

€20k

€30k

€40k

-€1,502

Profit

Revenue

€16,200

Operating Expenses

€12,902

Operating Income

€3,298

Net Effective Rent

€4,800

Profit (Cash Flow)

-€1,502

€4,026

Cash Investment

Renos & Furnishing

€3,936

Setup Costs

€90

Total

€4,026

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-37.3%

Payback Period Days