BNBCalc Short Term Rental Investment Analysis 1r Via del Castellaccio, Firenze, Toscana, 50121

1 bed • 1 bath • 2 guests • $350,000

BNB

Calc

Annual Revenue

$46,912

Profit (Cash Flow)

$28,471

Cap Rate

8.9%

Annual Revenue

$46,912

AirDNA projects $169/night at 76% occupancy ($46,911). Airbtics projects $214/night at 77% occupancy ($60,184). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 76% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,637	$47,815	$82,861	$147,430
Occupancy	69%	77%	90%	98%
Nightly Rate	$124	$167	$248	$407

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Your nest in Florence (with new soundproof Windows	$125,373	$403	85%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (140)
Rossano apartment high design furniture and a re	$92,766	$514	49%	1	2	1	$65	❌	❌	❌	Y / N	⭐️ 0 (0)
De' Servi Loft by the Duomo	$37,881	$207	50%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 1 (1)
Your key to the heart of Florence (incl frescos )	$33,424	$151	59%	1	2	1	$43	❌	❌	✅	Y / Y	⭐️ 4.6 (23)
The Buckley Executive Apartment	$63,318	$248	69%	1	2	2	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
modern central ATTIC w/terrace dreamlike view!	$64,155	$172	100%	1	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (653)
Renaissance Apartment with Duomo Views	$139,080	$380	100%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (448)
Exclusive apartment Duomo	$38,008	$130	79%	1	2	2	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (281)
Firenze Rentals - Cavour 37 Apt with patio	$57,877	$221	71%	1	2	1	$32	❌	❌	❌	N / Y	⭐️ 4.8 (5)
C2 Duomo Deluxe 1 bedroom apartment with elevator	$157,037	$449	95%	1	2	4	$92	❌	❌	❌	Y / Y	⭐️ 4.9 (284)
Contemporary loft in Florence, Tuscany	$53,580	$162	90%	1	2	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (294)
Giotto Suite With View	$100,251	$729	37%	1	2	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (22)
Ricasoli Suite	$31,915	$115	75%	1	2	1	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (71)
Eleganza e stile in un giardino di agrumi	$45,853	$176	71%	1	2	3	$54	❌	❌	✅	Y / Y	⭐️ 5 (25)
Studio Duomo Michelangelo a Place to fall in love	$39,987	$109	100%	1	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (167)
Duomo Luxury House	$85,478	$304	76%	1	2	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Duomo Cosy Loft in the Center of Florence-hosted	$57,424	$235	66%	1	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
Ricasoli 34 House	$138,350	$512	73%	1	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (22)
Just steps away from the Duomo	$16,472	$66	68%	1	2	2	$19	❌	❌	❌	N / Y	⭐️ 4.7 (258)
Servi Palazzo apartment	$38,590	$200	49%	1	2	1	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
DUOMO FLAT	$46,269	$160	78%	1	2	3	$22	❌	❌	❌	N / Y	⭐️ 4.5 (303)
Duomo studio	$45,591	$133	93%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
La Gabbia del Grillo <Maria Chiara> (A-06)	$37,249	$101	97%	1	1	1	$58	❌	❌	❌	Y / Y	⭐️ 5 (14)
Dependace il david di michelangelo	$25,786	$106	65%	1	1	2	$81	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
La terrazza di Zisa	$27,260	$76	98%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.9 (116)
[DUOMO 3 min] - Studio in the heart of Florence	$31,970	$110	78%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.8 (155)
[Brunelleschi Suite]	$29,769	$127	62%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Mamo Florence - Cupolone Apartment	$70,781	$218	87%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (164)
Duomo Breathtaking View	$42,313	$142	81%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (241)
Duomo Exclusive apartment Via dei Servi	$23,830	$87	74%	1	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.7 (133)
Bufalini Boutique Apartment	$87,867	$262	90%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (11)
Nel cuore di Firenze con spazio esterno	$34,397	$104	88%	1	1	3	$53	❌	❌	❌	Y / Y	⭐️ 4.8 (210)
The Buckley Suite	$34,792	$130	73%	1	1	2	$59	❌	❌	❌	N / Y	⭐️ 4.8 (63)
Apartment Ricasoli	$94,898	$339	75%	1	1	1	$97	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Firenze Duomo Suite	$49,475	$173	76%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
Very quiet apartment in front of the duomo	$60,886	$175	95%	1	1	3	$13	❌	❌	✅	Y / Y	⭐️ 4.9 (244)
Florinda art apartments - val d'orcia apartment	$65,153	$251	70%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 0 (0)
TOUCH DUOMO lovely apartament Wi-Fi	$41,482	$136	81%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (469)
Central big 2 ROOMS, AC-WiFi-Netflix! NO Kitchen!	$42,519	$116	98%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 4.8 (150)
The best view of the Florence Dome	$45,454	$131	93%	1	1	1	$72	❌	❌	❌	Y / Y	⭐️ 5 (409)

Return Metrics

7.82% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,470	$56,941	$85,411	$113,882	$142,353	$284,706	$854,118
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$350,000	$350,000	$350,000	$350,000	$350,000	$350,000	$350,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.82%

Cap Rate

8.88%

Return on Investment

10.71%

1r Via del Castellaccio Firenze, Toscana, 50121

1 bed • 1 bath • 2 guests

Purchase Price

$46,912

Annual Revenue

BNBCalc predicts this property will get $214 per night with 77% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$58,864

Avg annual revenue

77%

Avg occupancy rate

$214

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

$60k

$110k

$160k

$28,471

Profit

Revenue

$46,912

Operating Expenses

$15,816

Operating Income

$31,096

Mortgage & Taxes

$2,625

Profit (Cash Flow)

$28,471

$353,188

Cash Investment

Down Payment

$350,000

Renos & Furnishing

$3,188

Total

$353,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.82%

Cap Rate

8.88%

Return on Investment

10.71%