BNBCalc Short Term Rental Investment Analysis 5 Via dei Bevilacqua, Verona, Veneto, 37134

1 bed • 1 bath • 2 guests • €85,000

BNB

Calc

Annual Revenue

€25,470

Profit (Cash Flow)

€8,594

Cap Rate

15.4%

Annual Revenue

€25,470

AirDNA projects €108/night at 55% occupancy ($21,764). Airbtics projects €106/night at 66% occupancy ($25,469). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, €106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,583	€23,630	€31,829	€50,727
Occupancy	56%	66%	75%	82%
Nightly Rate	€79	€96	€113	€166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Apartment Verona -Hospital - Convention Center	€21,233	€73	77%	1	1	1	€13	❌	❌	❌	Y / Y	⭐️ 5 (260)
Bilocale G.B. Rossi (Residenze del Cuore)	€14,813	€116	34%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 4.5 (81)
[Residenza Vittoria] 10' From Arena \| Verona SUD	€18,746	€98	52%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Appa49 "Charme" in Borgo Roma Policlinico Fiera	€16,153	€83	53%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (51)
Policlinico B Roma stile e comfort	€21,957	€71	83%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (26)
Verona Fuori dal Caos – Comfort e Relax \| Sicurity	€47,191	€179	72%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (50)
[FierHaus] - Garage & WiFi	€27,311	€107	67%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Suite Scaligera Verona free parking	€15,747	€81	52%	1	1	4	€34	❌	❌	❌	Y / Y	⭐️ 5 (80)
Apartment -Ospedale-Fiera-Verona	€22,258	€76	78%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (54)
Residenze Mquadro - Appartamento Orange	€28,026	€94	80%	1	1	2	€20	❌	❌	✅	N / Y	⭐️ 4.5 (16)
Fuga a Verona con Parcheggio Facile \| Green Zone	€28,904	€125	63%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (42)
Marco Apartment Bilocale Verona Ospedale B. Roma	€25,877	€75	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (82)
Appartamento I SOLI vicinanze Fiera e Ospedale	€21,714	€90	63%	1	1	2	€43	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
One-Bedroom Apartment	€22,167	€80	76%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Finestra sul parco - Ad ognuno la sua casetta.	€24,120	€72	92%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (256)
Appartamento "al 45" B.go Roma con garage	€30,634	€102	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Le Giare	€24,290	€98	68%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Accogliente Bilocale Verona	€18,267	€64	75%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 5 (19)
BORGOROMA - Business & Residence _ Appartamento 4	€26,978	€132	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (21)
BORGOROMA - Business & Residence _ Appartamento 3	€23,743	€103	63%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (12)
BORGOROMA - Business & Residence _ Appartamento 3a	€22,278	€92	66%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (18)
Interno 6, comodo alla Fiera	€15,196	€50	79%	1	1	3	€39	❌	❌	❌	Y / Y	⭐️ 5 (14)
Villa ALMA - new	€21,470	€88	66%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (40)
[SangioHouse] - Parking & WiFi	€23,099	€104	58%	1	1	1	€33	❌	❌	✅	Y / Y	⭐️ 5 (6)
Casa Iris	€20,764	€79	72%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Appartamento Panorama zona fieristica	€28,283	€104	73%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (3)
Mansarda Giglio	€20,073	€112	49%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Mansarda Carolina	€18,562	€106	48%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
"La Quercia" top floor flat	€22,100	€79	75%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (145)
Family apartment Vr Class	€57,141	€263	59%	1	1	1	€9	❌	❌	✅	Y / Y	⭐️ 5 (22)
BORGOROMA - Business & Apartments _ Appartamento 1	€38,196	€166	63%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (38)
BORGOROMA - Business & Apartments _Appartamento 2a	€25,120	€94	73%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (16)
[CantikHouse] free wifi & smarTV	€16,508	€83	51%	1	1	1	€39	❌	❌	✅	N / Y	⭐️ 4.5 (23)
BORGOROMA - Business & Apartments _ Appartamento 7	€29,993	€158	52%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (28)
Appartamento Buona Vita	€23,121	€74	85%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (89)
Villa Privata \| Giardino \| Piscina \| Sauna \|	€46,798	€183	70%	1	1	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (237)
BORGOROMA - Business & Home _ Appartamento 5	€26,135	€130	55%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (21)
BORGOROMA - Business & Home _ Appartamento 6	€39,850	€170	64%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (7)
BORGOROMA - Business & Apartments _ Appartamento 2	€17,801	€87	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (14)
La maison de Nini (zona Fiera)	€21,590	€99	56%	1	1	2	€48	❌	❌	❌	Y / N	⭐️ 5 (8)

Return Metrics

38.35% 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)	€8,593	€17,187	€25,780	€34,374	€42,967	€85,935	€257,806
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€67,999	€67,999	€67,999	€67,999	€67,999	€67,999	€67,999
Down Payment	€17,000	€17,000	€17,000	€17,000	€17,000	€17,000	€17,000
Property Appreciation	€2,550	€5,176	€7,881	€10,668	€13,538	€29,232	€121,317
Total Return	€96,143	€107,363	€118,662	€130,042	€141,506	€200,168	€464,124

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.35%

Cap Rate

15.44%

Return on Investment

55.08%

5 Via dei Bevilacqua Verona, Veneto, 37134

1 bed • 1 bath • 2 guests

Purchase Price

208

Airbnb Investor Score

€8,593

Annual Profit

15.4%

Cap Rate

38.4%

Cash on Cash

€25,470

Annual Revenue

BNBCalc predicts this property will get $106 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€25,355

Avg annual revenue

66%

Avg occupancy rate

€105

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

€30k

€45k

€60k

€8,594

Profit

Revenue

€25,470

Operating Expenses

€12,343

Operating Income

€13,127

Mortgage & Taxes

€4,533

Profit (Cash Flow)

€8,594

€22,405

Cash Investment

Down Payment

€17,000

Renos & Furnishing

€2,855

Closing Costs

€2,550

Total

€22,405

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.35%

Cap Rate

15.44%

Return on Investment

55.08%