BNBCalc Short Term Rental Investment Analysis 2 Via dei Lamponi, Bologna, Emilia-Romagna, 40137

4 bed • 4 bath • 8 guests • €500,000

BNB

Calc

Annual Revenue

€71,583

Profit (Cash Flow)

€27,559

Cap Rate

10.8%

Annual Revenue

€71,583

AirDNA projects €296/night at 65% occupancy ($70,360). Airbtics projects €321/night at 61% occupancy ($71,583). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, €321 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€35,886	€58,914	€116,803	€167,979
Occupancy	48%	62%	77%	87%
Nightly Rate	€202	€255	€409	€516

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
B&Bart: family&friends - 4 camere in centro	€93,781	€288	87%	4	3	1	€87	❌	❌	❌	N / Y	⭐️ 5 (21)
Albertoni, Bologna by Short Holidays	€58,061	€214	72%	4	2	31	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Maison Giardini Margherita	€51,175	€187	73%	4	2	1	€67	❌	❌	✅	N / Y	⭐️ 4.2 (31)
URBAN B. SPACIOUS 4 ROOM APARTMENT IN THE CENTER	€78,774	€231	92%	4	2	2	€96	❌	❌	❌	Y / Y	⭐️ 5 (42)
Wonderful Italy \| Riva di Reno Colorful Apartment	€56,577	€252	60%	4	1	1	€115	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
GetTheKey Rizzoli Apartment	€142,951	€493	79%	4	0	3	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
LUXURY ATTIC WITH PRIVATE LIFT IN THE CITY CENTER	€85,076	€310	75%	4	3.5	2	€58	❌	✅	❌	Y / Y	⭐️ 5 (361)
B & B 21	€74,247	€201	100%	4	2	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (182)
Casa Gini - The View Apartment	€148,735	€523	77%	4	4	2	€125	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
Attico Costa 17 [5 minuti a piedi dalla stazione]	€110,933	€401	75%	4	2	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (93)
Maison Lalla	€59,969	€295	55%	4	4	2	€96	❌	❌	❌	Y / Y	⭐️ 5 (203)
Spacious Apartment x5 with two balconies!	€56,622	€172	85%	4	2	2	€76	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Casa di lusso sulle colline bolognesi	€90,610	€339	72%	4	4	2	€96	✅	❌	❌	Y / Y	⭐️ 5 (14)
Splendida casa di campagna	€60,770	€258	64%	4	5	2	€96	❌	❌	❌	Y / Y	⭐️ 5 (93)
Apartment with terrace 8 guests	€167,275	€466	98%	4	4	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
BOLOGNA Ospedale, Centro, Fiera, Fairy, Centre	€69,089	€629	30%	4	4	1	€0	❌	❌	❌	N / Y	⭐️ 5 (53)
Villanova 4 Rooms alloggio intero	€118,927	€669	48%	4	4.5	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (16)
Villa in campagna con giardino	€29,657	€128	58%	4	3	5	€86	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Villa di campagna Country House	€56,755	€481	28%	4	3	3	€191	✅	❌	✅	Y / Y	⭐️ 4.6 (15)
House whith covered and heated pool. Only for you	€100,133	€516	53%	4	3.5	2	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (78)
Villa M - Spazio e tanto relax	€54,092	€389	38%	4	4	3	€0	✅	✅	✅	N / N	⭐️ 3.6 (10)
Villa Padana	€62,380	€250	65%	4	2.5	2	€106	✅	✅	✅	Y / Y	⭐️ 5 (32)
Appartamento in Appennino - Borgo Anconella	€23,617	€139	46%	4	2	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (26)
Cottage a Villa Aria	€43,104	€203	49%	4	1	1	€193	❌	❌	❌	Y / Y	⭐️ 5 (24)
Villa moderna immersa nei campi	€33,331	€354	22%	4	2	2	€115	❌	❌	❌	Y / Y	⭐️ 5 (5)
Villa Gioia	€29,219	€145	52%	4	2	2	€48	✅	❌	❌	Y / Y	⭐️ 5 (68)
Elegant Penthouse \| 4starbologna	€104,523	€340	84%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
[BOLOGNA CENTRALE ★★★★★] Near the train station	€129,086	€433	81%	4	4	1	€28	❌	❌	❌	Y / Y	⭐️ 4 (33)
Elegante villa con giardino alle porte di Bologna	€67,494	€231	80%	4	5	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Cozy hilltop retreat with midcentury decor	€71,705	€209	93%	4	5	2	€68	❌	❌	✅	Y / Y	⭐️ 5 (434)
casaraffaella, sorprendente	€30,203	€217	38%	4	4	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
4 Camere, Parcheggio e Comfort Vicino San Luca	€39,285	€179	60%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Appartamento 9 posti zona Stadio	€29,642	€162	50%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
MOONLIGHT CENTRO BOLOGNA	€143,152	€910	43%	4	4	2	€239	❌	❌	❌	Y / Y	⭐️ 0 (0)
Family apartment zona stadio	€34,157	€190	49%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Angeli, Bologna by Short Holidays	€52,028	€215	66%	4	2	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Four Bedroom House-Ca'Palazzo	€51,077	€218	64%	4	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Le due asinelle	€38,379	€381	27%	4	1.5	31	€77	❌	❌	✅	N / Y	⭐️ 5 (33)
Spazioso appartamento con 4 camere vicino Stazione	€30,454	€145	56%	4	2	4	€48	❌	❌	❌	Y / Y	⭐️ 0 (2)
Wagon-Lit an entire house in the centre of Bologna	€43,236	€492	24%	4	4	1	€0	❌	❌	✅	N / Y	⭐️ 0 (2)

Return Metrics

22.52% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€27,559	€55,118	€82,677	€110,236	€137,795	€275,591	€826,773
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999
Down Payment	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000
Property Appreciation	€15,000	€30,450	€46,363	€62,754	€79,637	€171,958	€713,631
Total Return	€542,559	€585,568	€629,040	€672,990	€717,432	€947,549	€2,040,405

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.52%

Cap Rate

10.84%

Return on Investment

40.54%

2 Via dei Lamponi Bologna, Emilia-Romagna, 40137

4 bed • 4 bath • 8 guests

Purchase Price

124

Airbnb Investor Score

€27,559

Annual Profit

10.8%

Cap Rate

22.5%

Cash on Cash

€71,583

Annual Revenue

BNBCalc predicts this property will get $321 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

€70,507

Avg annual revenue

61%

Avg occupancy rate

€321

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

€25k

€70k

€115k

€170k

€27,559

Profit

Revenue

€71,583

Operating Expenses

€17,358

Operating Income

€54,225

Mortgage & Taxes

€26,666

Profit (Cash Flow)

€27,559

€122,344

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€7,344

Closing Costs

€15,000

Total

€122,344

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.52%

Cap Rate

10.84%

Return on Investment

40.54%