BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 29 Cetore, , Izola, 6310

1 bed • 1 bath • 2 guests • €25,000

BNB

Calc

Annual Revenue

€24,725

Profit (Cash Flow)

€8,691

Cap Rate

35.8%

Annual Revenue

€24,725

AirDNA projects €96/night at 44% occupancy ($15,507). Airbtics projects €117/night at 58% occupancy ($24,724). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 58% occupancy rate, €117 rate per night.

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

Percentiles25%50%75%90%
Revenue€14,281€23,025€32,848€49,818
Occupancy49%58%68%81%
Nightly Rate€78€106€129€163

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
OLIVES HOUSE in Izola

No image available

€10,858
€79
37%
113€20❌❌❌Y / Y⭐️ 5 (25)
Great location in Izola / best Sea and city view

No image available

€24,955
€76
83%
11.51€40❌❌✅Y / Y⭐️ 5 (118)
Sečovlje Salina views apartment

No image available

€24,535
€118
56%
111€10❌❌❌Y / Y⭐️ 5 (112)
Apartment FRESH - Comfy and Cosy

No image available

€25,711
€102
67%
111€25❌❌❌Y / Y⭐️ 5 (82)
Adorable studio near the sea with free parking

No image available

€14,402
€57
68%
112€15❌❌✅Y / Y⭐️ 5 (57)
Cosy beach Studio APP Nautilus - ground floor

No image available

€32,420
€129
67%
111€25❌❌❌N / Y⭐️ 5 (24)
Stylish beach Studio APP Nautilus - 1st floor

No image available

€27,016
€130
55%
113€25❌❌❌N / Y⭐️ 5 (20)
Lovely beach Studio APP Nautilus - 2nd floor

No image available

€30,992
€122
68%
113€25❌❌❌N / Y⭐️ 5 (15)
Bella vista 2 apartment

No image available

€20,101
€101
53%
112€20❌❌❌Y / Y⭐️ 5 (4)
Apartma Luka with private parking

No image available

€18,395
€80
60%
111€40❌❌❌Y / Y⭐️ 0 (2)
Casa Villanova ROMANCE, a stone Istrian chalet

No image available

€20,283
€108
50%
113€40❌❌✅Y / Y⭐️ 5 (35)
Le Petit Apart

No image available

€14,683
€72
51%
111€35❌❌❌Y / Y⭐️ 5 (19)
Apartment Lemut Portoroz 4

No image available

€10,628
€73
40%
113€0❌❌❌Y / Y⭐️ 3.5 (6)
Dora - In the center of the old town

No image available

€14,772
€62
62%
111€25❌❌❌Y / Y⭐️ 4.5 (161)
Modern one bedroom apartment in Izola

No image available

€80,093
€289
75%
111€30❌❌❌Y / Y⭐️ 5 (20)
Apartment San Izola

No image available

€33,159
€132
68%
112€30❌❌❌Y / Y⭐️ 4.5 (3)
DEZO Istria

No image available

€13,928
€93
41%
114€0❌❌❌N / Y⭐️ 0 (1)
Apartma Obala 130

No image available

€22,068
€74
81%
112€0❌❌✅N / Y⭐️ 4.5 (38)
Vanilla

No image available

€17,487
€92
47%
11.53€45❌❌❌Y / Y⭐️ 5 (3)
Small studio >historical centre & near the beach ☆

No image available

€12,172
€71
47%
113€0❌❌❌N / Y⭐️ 5 (23)
Apartma Yellow Submarine

No image available

€36,110
€162
61%
111€0❌❌❌Y / Y⭐️ 5 (7)
Park Apartments: Sweet Apartment

No image available

€17,104
€104
45%
112€0❌❌❌Y / Y⭐️ 5 (8)
EPI - Edina... Prava... Ideja

No image available

€26,534
€113
62%
114€29❌❌❌Y / Y⭐️ 4.5 (10)
Pinny Apartment

No image available

€22,815
€109
57%
112€0❌❌✅Y / Y⭐️ 5 (18)
Apartment with parking, 600 m from the beach.

No image available

€23,888
€74
86%
112€25❌❌❌Y / Y⭐️ 4.5 (28)
Apartment Tinkara | Modern Retreat In Izola

No image available

€61,068
€245
68%
113€0❌❌❌N / Y⭐️ 4.5 (22)
Floating Seahouse Ocean Beauty 2 with jacuzzi

No image available

€49,829
€327
37%
113€144❌✅✅Y / Y⭐️ 0 (0)
Apartment Cappuccino

No image available

€22,852
€142
43%
115€44❌❌✅N / Y⭐️ 4.5 (16)
One Bedroom Apartment with Balcony and Garden View

No image available

€22,604
€96
64%
111€0❌❌✅Y / Y⭐️ 0 (0)
Bella Vista Lux Apartment

No image available

€46,931
€179
69%
122€79❌✅❌Y / Y⭐️ 5 (4)
The view - Razgled

No image available

€28,304
€152
51%
112€0❌❌✅Y / Y⭐️ 0 (0)
Apartment Bella vista 1

No image available

€17,032
€79
58%
113€20❌❌❌Y / N⭐️ 5 (26)
hayat 1

No image available

€47,762
€130
100%
112€0❌❌❌Y / Y⭐️ 0 (0)
Arcobaleno isolano

No image available

€13,851
€65
58%
113€0❌❌✅Y / Y⭐️ 5 (49)
Chabby Chick, prijetno art stanovanje z bazenom

No image available

€23,376
€128
50%
111€0✅❌❌Y / N⭐️ 5 (3)
Old Mulberry Stone House Studio Murvica

No image available

€21,332
€69
84%
113€29❌❌✅Y / Y⭐️ 5 (55)
Best sea view in Portoroz

No image available

€26,210
€120
59%
112€29❌❌❌N / Y⭐️ 4.5 (27)
Happy Casa Isola Attico

No image available

€26,954
€116
63%
111€35❌❌✅Y / Y⭐️ 4.5 (20)

Return Metrics

29.3% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€8,691€17,382€26,073€34,764€43,455€86,910€260,731
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€25,000€25,000€25,000€25,000€25,000€25,000€25,000
Property Appreciation€750€1,522€2,318€3,137€3,981€8,597€35,681
Total Return€34,441€43,904€53,391€62,901€72,437€120,508€321,412

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

29.3%

Cap Rate

35.75%

Return on Investment

31.83%

property-location

29 Cetore Izola, 6310

1 bed • 1 bath • 2 guests

392

Airbnb Investor Score

€8,691

Annual Profit

35.8%

Cap Rate

29.3%

Cash on Cash

€24,725

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €96/night at 44% occupancy ($15,507.45). Airbtics projects €117/night at 58% occupancy ($24,724).

Top 53% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€25,539

Avg annual revenue

58%

Avg occupancy rate

€117

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

€30k

€55k

€80k

Sign up to see the data on 40 all comparables

€8,691

Profit

Revenue

€24,725

Operating Expenses

€15,786

Operating Income

€8,939

Mortgage & Taxes

€247

Profit (Cash Flow)

€8,691

€28,906

Cash Investment

Down Payment

€25,000

Renos & Furnishing

€3,906

Total

€28,906

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

29.3%

Cap Rate

35.75%

Profit (Cummulative)

€8,691

€0

€3,906

€750

€0

Total Gain

€9,441