BNBCalc Short Term Rental Cohost Analysis 7 Via Camassei, Bevagna, Umbria, 06031

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Report by:

viola.aciubini@gmail.com

Owner income

$18,540

Per year

This Airbnb could earn an additional

$2,146

Per month vs a Long-Term Rental

Annual Revenue range

$18,089 - $80,787

Annual Revenue

$25,750

AirDNA projects $86/night at 49% occupancy ($15,391). Airbtics projects $150/night at 47% occupancy ($25,749). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 47% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,916	$18,089	$36,282	$80,787
Occupancy	34%	42%	60%	70%
Nightly Rate	$95	$116	$163	$308

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment in Bevagna historic centre, terrace, a/c	$21,141	$152	38%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
TIA casa vacanza	$18,456	$81	62%	2	2	2	$19	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
VERY NICE APARTMENT 4-5 PEOPLE GREEN HILLS UMBRIA	$15,987	$104	42%	2	2	6	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Appartamento per 4 nel cuore verde dell'Umbria	$43,821	$307	39%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
MisteriosaTorre Medieval	$23,570	$184	35%	2	2	3	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Alloggio Flaminia con parcheggio di proprietà!	$6,523	$48	36%	2	1	1	$11	❌	❌	❌	Y / Y	⭐️ 0 (1)
Torre Medieval en el Corazón Verde de Italia	$17,898	$163	30%	2	2	1	$0	✅	❌	✅	N / Y	⭐️ 4.8 (5)
Panoramic house in countryside	$15,733	$91	41%	2	2	4	$54	✅	✅	✅	Y / Y	⭐️ 5 (1)
Appartamento in Piazza a Bevagna	$27,151	$119	60%	2	2	3	$118	❌	❌	❌	Y / Y	⭐️ 5 (1)
Tra cielo e terra	$31,234	$251	34%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (41)
Casa colonica immersa nel verde	$18,497	$110	45%	2	2	2	$22	✅	❌	✅	N / Y	⭐️ 4.7 (62)
Melanzio	$46,153	$130	97%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (11)
Perugino	$62,411	$174	98%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.2 (14)
Casa Clarignano. Steam bath, air conditioning	$13,554	$85	43%	2	2	2	$54	✅	❌	❌	Y / Y	⭐️ 4.9 (27)
Charming apartments in Montefalco	$31,121	$163	48%	2	2	5	$81	✅	❌	✅	Y / Y	⭐️ 4.8 (18)
OASI Torre del Colle - Appartamento Salvia	$42,129	$380	30%	2	2	1	$43	✅	❌	❌	Y / N	⭐️ 0 (0)
OASI Torre del Colle - Appartamento Lavanda	$43,409	$434	27%	2	2	2	$43	✅	❌	❌	Y / N	⭐️ 0 (0)
OASI Torre del Colle - Appartamento Serpilllo	$42,071	$380	30%	2	2	2	$43	✅	❌	❌	Y / N	⭐️ 5 (1)
Casa corso Amendola	$29,365	$113	71%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casa vacanze Mevania	$9,311	$92	27%	2	2	1	$22	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Apartment in Italian farmhouse with large pool	$25,966	$104	68%	2	1	3	$38	✅	❌	❌	N / Y	⭐️ 4.9 (80)
Benvenuti a Dimora Stefania !	$17,297	$96	47%	2	1	3	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
BeOpen Cozy Country House	$26,433	$326	20%	2	3	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (3)
Agriturismo Fonte Sala - Ginestra	$35,355	$138	70%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (24)
Appartamento a Montefalco	$16,704	$163	28%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (15)
Pagnotti Agriturismo Casa Orsini	$21,942	$109	55%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (1)
Litos, casa vacanze Bevagna	$11,362	$194	16%	2	2	2	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Delizioso appartamento collinare	$14,750	$65	62%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Agriturismo Fonte Sala - Lavanda	$32,830	$138	65%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (15)
Vecchio forno casa vacanze	$20,127	$141	39%	2	2	2	$0	❌	❌	✅	N / Y	⭐️ 4 (2)
Vacanze a Bevagna 1p	$11,645	$87	36%	2	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Residenza Del Marchese	$8,930	$61	40%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4 (1)
Luce d Oro, case Cavallo e Corvo vicino Assisi!	$27,582	$157	48%	2	1	3	$0	✅	❌	❌	N / Y	⭐️ 5 (21)
Authentic Italian Apartment	$17,106	$114	41%	2	2	5	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
"Il Borgo" beautiful apartment in Montefalco	$25,199	$98	69%	2	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
Appartamento in villetta con parcheggio privato	$17,393	$66	71%	2	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.8 (249)
Flat with Fireplace in the Historic Centre	$19,191	$109	48%	2	1	1	$14	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
LA CASETTA DI PIERA	$5,764	$60	24%	2	2	2	$27	❌	❌	❌	N / N	⭐️ 4.7 (13)
D'Annunzio Agriturismo Casa Orsini	$20,034	$119	46%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (24)
Cipriano Agriturismo Casa Orsini	$20,087	$98	56%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (33)

7 Via Camassei Bevagna, Umbria, 06031

2 bed • 1 bath • 5 guests

Inquire about this property

Contact

$25,750

Annual Revenue

BNBCalc predicts this property will get $150 per night with 47% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$23,880

Avg annual revenue

47%

Avg occupancy rate

$150

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

$25k

$45k

$65k

$5,150

Profit

Revenue

$25,750

Cleaning

$3,404

Cohost commission

$5,150

Owner payout

$18,540

$0

Cash Investment

Renos & Furnishing

Total