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 5A Via Palermo, Bolzano, Trentino-Alto Adige, 39100

3 bed • 1 bath • 6 guests • €400,000

BNB

Calc

Annual Revenue

€72,406

Profit (Cash Flow)

€51,109

Cap Rate

13.5%

Annual Revenue

€72,406

AirDNA projects €218/night at 61% occupancy ($48,605). Airbtics projects €354/night at 56% occupancy ($72,386). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, €354 rate per night.

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

Percentiles25%50%75%90%
Revenue€26,709€61,485€135,848€197,363
Occupancy39%55%75%89%
Nightly Rate€185€303€492€597

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
Mavik Suite

No image available

€97,094
€295
90%
322€0❌❌❌N / Y⭐️ 4.9 (112)
Malgorerhof Pfister

No image available

€19,582
€173
31%
321€0❌❌✅N / Y⭐️ 4.8 (39)
Prestigioso attico di 176mq nel centro di Bolzano

No image available

€147,368
€500
77%
331€263❌❌✅Y / Y⭐️ 0 (3)
Penthouse with stunning view and private garden

No image available

€61,700
€262
64%
3331€79❌✅❌Y / Y⭐️ 5 (146)
Grosse sonnige Wohnung mit Terrasse

No image available

€33,971
€189
49%
324€63❌❌❌Y / Y⭐️ 5 (19)
Haus Villa Osvalda

No image available

€46,478
€176
71%
311€31❌❌❌Y / N⭐️ 0 (0)
Beautiful Bolzano

No image available

€50,353
€154
88%
323€105❌❌✅Y / Y⭐️ 4.8 (148)
Large flat with RittenCard included-Villa Rivelaun

No image available

€52,114
€259
55%
324€0❌❌✅Y / Y⭐️ 5 (47)
Tholerhof

No image available

€40,967
€303
37%
321€0❌❌❌Y / Y⭐️ 4.9 (14)
The Old Mill

No image available

€79,121
€506
40%
325€167❌❌✅Y / Y⭐️ 5 (2)
Marktplatz 10. Holiday apartment

No image available

€116,256
€611
52%
333€0❌❌❌Y / Y⭐️ 5 (2)
Goethe Suite

No image available

€88,700
€261
92%
311€42❌❌❌Y / Y⭐️ 4.8 (64)
Appartamento Incantevole: Bolzano Centro storico

No image available

€51,566
€157
89%
313€57❌❌❌Y / Y⭐️ 4.8 (42)
Torre Garden Home - Casa a Bolzano con giardino

No image available

€51,566
€268
52%
312€79❌❌✅Y / Y⭐️ 4.9 (27)
Sissi Queen Chalet | View | SPA | Close to nature

No image available

€113,812
€507
60%
321€199❌❌✅Y / Y⭐️ 5 (13)
Villa Sonnenschein

No image available

€69,668
€310
61%
323€99❌❌❌Y / Y⭐️ 4.9 (106)
Villa Bergpanorama

No image available

€70,187
€309
62%
323€0✅❌✅Y / Y⭐️ 5 (10)
Schöne helle Wohnung mit Terrasse und Garten

No image available

€33,135
€179
50%
324€63❌❌✅Y / Y⭐️ 5 (54)
Gold Experience 4

No image available

€121,718
€899
37%
311€0❌❌✅Y / Y⭐️ 4.5 (36)
Ferienhaus mit Jacuzzi - 5min ins Zentrum

No image available

€62,848
€312
55%
325€0❌❌✅Y / Y⭐️ 4.3 (3)
Villa Baronessina

No image available

€98,212
€596
45%
345€0✅✅✅Y / Y⭐️ 5 (18)
Wohnung mit Garten

No image available

€26,588
€95
76%
313€52❌❌✅Y / Y⭐️ 4.8 (124)
Modernes Ferienhaus im Dorfkern von Eppan

No image available

€68,647
€303
62%
341€0❌❌❌Y / Y⭐️ 5 (2)
Apartement Huck

No image available

€22,602
€187
33%
311€0❌❌❌Y / Y⭐️ 5 (45)
SchartnerAlm, Fichte

No image available

€107,122
€542
54%
321€0✅❌✅Y / Y⭐️ 0 (1)
Burgerhof Farm, Apartment Panorama

No image available

€22,452
€108
57%
315€0✅❌❌Y / Y⭐️ 4.7 (32)
SchartnerAlm, Latsche

No image available

€98,371
€489
55%
321€0✅❌❌Y / Y⭐️ 5 (1)
Villa für eine Auszeit

No image available

€61,661
€218
75%
333€79❌❌✅Y / Y⭐️ 5 (6)
Villa Aich Luxury villa with pool

No image available

€181,563
€926
53%
337€313✅✅❌Y / Y⭐️ 5 (3)
Attico di 125mq Luminoso nel centro di Bolzano

No image available

€130,644
€452
79%
321€0❌❌✅N / N⭐️ 0 (6)
Apartamento con vista più bella di Bolzano

No image available

€100,110
€274
99%
323€84❌❌❌Y / Y⭐️ 5 (1)
Ferienwohnung Talblick

No image available

€17,737
€95
51%
315€0❌❌❌N / Y⭐️ 4.8 (12)
Jagerhof

No image available

€44,266
€149
81%
313€0❌❌❌Y / Y⭐️ 4.8 (21)
Grande Appartamento in centro a Bolzano

No image available

€62,241
€169
100%
322€42❌❌❌Y / N⭐️ 4.2 (4)

Return Metrics

12.22% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€51,109€102,218€153,327€204,437€255,546€511,092€1,533,277
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€400,000€400,000€400,000€400,000€400,000€400,000€400,000
Property Appreciation€12,000€24,360€37,090€50,203€63,709€137,566€570,904
Total Return€463,109€526,578€590,418€654,640€719,255€1,048,659€2,504,182

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.22%

Cap Rate

13.52%

Return on Investment

15.09%

property-location

5A Via Palermo Bolzano, Trentino-Alto Adige, 39100

3 bed • 1 bath • 6 guests

149

Airbnb Investor Score

€51,109

Annual Profit

13.5%

Cap Rate

12.2%

Cash on Cash

€72,406

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €218/night at 61% occupancy ($48,605.79). Airbtics projects €354/night at 56% occupancy ($72,386).

Top 51% of comparables

Top 36% 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.

€66,706

Avg annual revenue

56%

Avg occupancy rate

€354

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

€70k

€125k

€185k

Sign up to see the data on 40 all comparables

€51,109

Profit

Revenue

€72,406

Operating Expenses

€18,297

Operating Income

€54,109

Mortgage & Taxes

€3,000

Profit (Cash Flow)

€51,109

€406,000

Cash Investment

Down Payment

€400,000

Renos & Furnishing

€6,000

Total

€406,000

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.22%

Cap Rate

13.52%

Profit (Cummulative)

€51,109

€0

€6,000

€12,000

€0

Total Gain

€63,109