BNBCalc Short Term Rental Investment Analysis 5 Via Osoppo, Bologna, Emilia-Romagna, 40139

3 bed • 1.5 bath • 4 guests • €500,000

BNB

Calc

Annual Revenue

€63,908

Profit (Cash Flow)

€20,800

Cap Rate

9.5%

Annual Revenue

€63,908

AirDNA projects €129/night at 73% occupancy ($34,384). Airbtics projects €246/night at 71% occupancy ($63,907). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, €246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€36,537	€57,726	€89,575	€130,981
Occupancy	60%	75%	81%	89%
Nightly Rate	€164	€208	€299	€397

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa di campagna in città.	€33,606	€167	55%	3	3	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (234)
Fabula Rooms • Apartment with 3 Suites 3 bathrooms	€117,321	€337	95%	3	3	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Casa di Dora elegante appartamento Sant'Orsola	€36,317	€211	46%	3	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (9)
quiete, stanze e parcheggio per un' automobile	€25,776	€105	67%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (249)
Bologna Dream Bed & Breakfast - Apartments	€34,417	€187	49%	3	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (152)
Montanari Home zona il S. Orsola	€45,953	€204	60%	3	1	1	€87	❌	❌	✅	Y / Y	⭐️ 5 (10)
Residenza il Glicine XL	€140,893	€384	100%	3	3	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (57)
appartamento in santo stefano	€45,066	€145	85%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Rare Apartment uniONE7	€31,878	€104	81%	3	3	2	€81	❌	❌	✅	Y / Y	⭐️ 5 (132)
Grande, moderno appartamento in edificio storico	€71,126	€278	69%	3	2	3	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (135)
City center luxury apartment	€116,507	€516	61%	3	2	2	€95	❌	✅	❌	Y / Y	⭐️ 5 (142)
Casa Bibiena, prestigiosa dimora	€41,321	€142	79%	3	2	2	€101	❌	❌	✅	Y / Y	⭐️ 5 (83)
Clavature Luxury Apartment- 100mq Piazza Maggiore	€109,168	€355	84%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (230)
Accademia delle Belle Arti University Apartment	€34,670	€155	60%	3	1	1	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
New Apt in City Heart	€49,770	€159	84%	3	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (330)
Wonderful Italy \| White Daisy Apartment	€45,486	€168	73%	3	2	1	€129	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Wonderful Italy \| Irnerio Apartments - Blue Velvet	€58,622	€254	62%	3	2	1	€81	❌	❌	❌	Y / N	⭐️ 4.5 (11)
Wonderful Italy \| Irnerio Apartments - Yellow Cat	€61,155	€236	70%	3	2	1	€81	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Wonderful Italy \| White Calla Apartment	€51,419	€167	82%	3	2	1	€119	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Il Cielo sopra Bologna	€84,623	€432	53%	3	2	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (92)
appartamento esclusivo whouse large indipendenza	€97,607	€556	48%	3	2	1	€0	❌	❌	❌	N / N	⭐️ 0 (2)
Porta Maggiore Family House	€63,586	€270	60%	3	2	2	€168	❌	❌	❌	N / Y	⭐️ 5 (21)
Realkasa Lovin House	€68,341	€235	79%	3	2	3	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
[Style and Comfort in the Heart of the City]	€50,716	€205	67%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (55)
Appartamento Family in centro Piazza Aldrovandi	€43,943	€155	76%	3	2	1	€104	❌	✅	❌	N / Y	⭐️ 4.5 (64)
Twiggy - spacious and bright, comfort and design	€69,442	€239	79%	3	2	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (68)
Realkasa Sette Chiese Apartment	€79,626	€293	74%	3	2	3	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Panorama University Apartment	€45,173	€139	89%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (57)
Affittacamere Orchidea	€45,032	€303	40%	3	1	2	€29	❌	❌	✅	N / Y	⭐️ 5 (6)
Luxury House In Bologna Marchesana 100 mq	€65,729	€185	95%	3	1	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (53)
A lovely house on Bologna's hills	€22,469	€110	55%	3	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (67)
Studio Vita - Quadrilocale	€64,011	€194	90%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Family apartment centralissimo in Piazza Verdi	€89,399	€298	81%	3	1	1	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Irnerio 39 by Studio Vita	€46,780	€143	88%	3	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (57)
Vintage Garden Home \| Steps from Piazza Maggiore	€139,062	€473	79%	3	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Downtown Bologna Apartment	€84,128	€298	76%	3	3	1	€57	❌	✅	❌	Y / Y	⭐️ 4.5 (192)
Blu House : ampio e pregiato appartamento	€115,802	€394	80%	3	2	2	€90	❌	❌	✅	Y / Y	⭐️ 5 (204)
Realkasa Charming Luxury Apt.	€92,305	€330	75%	3	2	3	€77	❌	❌	❌	Y / Y	⭐️ 5 (11)
Realkasa Montagnola Apartment	€49,911	€172	78%	3	2	3	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Vigna del Sol	€34,491	€176	53%	3	2	2	€19	✅	✅	❌	Y / Y	⭐️ 5 (10)

Return Metrics

17.25% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€20,799	€41,599	€62,398	€83,198	€103,997	€207,995	€623,986
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	€535,799	€572,049	€608,762	€645,952	€683,634	€879,953	€1,837,618

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.25%

Cap Rate

9.49%

Return on Investment

35.54%

5 Via Osoppo Bologna, Emilia-Romagna, 40139

3 bed • 1.5 bath • 4 guests

Purchase Price

Airbnb Investor Score

€20,799

Annual Profit

9.5%

Cap Rate

17.3%

Cash on Cash

€63,908

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €129/night at 73% occupancy.Projected nightly rate is €246/night at 71% occupancy.

Occupancy Rate

Top 58% 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.

€65,066

Avg annual revenue

71%

Avg occupancy rate

€246

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

€20k

€60k

€100k

€140k

€20,800

Profit

Revenue

€63,908

Operating Expenses

€16,442

Operating Income

€47,465

Mortgage & Taxes

€26,666

Profit (Cash Flow)

€20,800

€120,549

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€5,549

Closing Costs

€15,000

Total

€120,549

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.25%

Cap Rate

9.49%

Return on Investment

35.54%