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 Rental Arbitrage Analysis 78 Viale XVI Giugno, Foligno, Umbria, 06034

3 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€33,453

Profit (Cash Flow)

€13,057

Cash on Cash Return

228.7%

Annual Revenue

€33,453

AirDNA projects €61/night at 63% occupancy ($13,998). Airbtics projects €187/night at 49% occupancy ($33,453). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 49% occupancy rate, €187 rate per night.

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

Percentiles25%50%75%90%
Revenue€9,726€23,562€47,909€117,855
Occupancy29%46%71%80%
Nightly Rate€90€138€182€398

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
appartamento pignalone

No image available

€10,081
€39
71%
311€0❌❌❌Y / Y⭐️ 5 (36)
"Il Salotto" della Corte di Corso Cavour

No image available

€20,534
€89
63%
321€0❌❌✅Y / Y⭐️ 5 (16)
Mizar*Q-Ampio appartamento con parcheggio gratuito

No image available

€21,541
€78
75%
321€0❌❌✅Y / N⭐️ 5 (45)
Family House in central Umbria

No image available

€11,228
€88
33%
312€14❌❌❌Y / N⭐️ 5 (3)
San Salvatore: intera casa in pieno centro storico

No image available

€11,682
€35
89%
31.52€24❌❌❌Y / Y⭐️ 5 (229)
Mama Mia Guest House

No image available

€8,889
€46
52%
332€10❌❌❌Y / Y⭐️ 4.5 (68)
Appartamento in Villa Licinia, struttura del 1800

No image available

€52,800
€178
81%
332€0❌❌✅Y / Y⭐️ 5 (11)
Casa Berti (appartamento)

No image available

€17,968
€85
58%
321€0❌❌✅Y / Y⭐️ 5 (5)
Intera Casa Vacanze Domus Flora

No image available

€52,501
€165
87%
322€0❌❌❌Y / Y⭐️ 5 (2)
Country Garden House: Tranquility in Spello Center

No image available

€25,307
€130
53%
322€76❌❌❌Y / Y⭐️ 5 (24)
Spello - The Ancient Nunnery

No image available

€10,033
€91
30%
321€28❌❌✅Y / Y⭐️ 5 (44)
palazzo bechelloni edificio storico a Montefalco

No image available

€32,356
€245
34%
323€48❌❌❌Y / Y⭐️ 5 (3)
Antica Loggia

No image available

€19,590
€99
50%
322€38❌❌❌Y / Y⭐️ 5 (61)
Bed and breakfast in Casale

No image available

€22,925
€65
96%
323€0❌❌❌N / Y⭐️ 0 (0)
Rooftop Apartment on Medieval Piazza

No image available

€28,292
€166
37%
314€144❌❌❌Y / N⭐️ 0 (0)
Scappo in Umbria, villa Claudia

No image available

€58,864
€435
37%
321€0✅❌❌Y / Y⭐️ 0 (2)
Umbria Spello casa di campagna

No image available

€9,432
€42
54%
322€38❌❌✅N / N⭐️ 4 (18)
Agriturismo Fonte Sala - Zefiro

No image available

€40,273
€141
78%
322€0✅❌✅Y / Y⭐️ 5 (28)
Amici e Famiglia - 3 bedrooms with sweeping views

No image available

€20,302
€93
59%
323€86❌❌❌Y / Y⭐️ 5 (50)
Tower house with panoramic terrace

No image available

€24,477
€163
41%
322€0❌❌✅Y / Y⭐️ 5 (11)
Breathtaking Views From a Charming Farmhouse

No image available

€50,342
€172
80%
332€0✅❌✅Y / Y⭐️ 5 (46)
Home Cinema e Sauna Umbria 1

No image available

€15,032
€115
35%
321€10❌❌❌N / Y⭐️ 4.6 (34)
Holiday house for 7 guests with exclusive pool

No image available

€73,370
€409
49%
332€0✅❌❌Y / Y⭐️ 5 (5)
At a Slow Pace in Collepino - Spello / Assisi

No image available

€16,553
€136
31%
321€66❌❌❌Y / Y⭐️ 5 (9)
"Appartamento Il Pinturicchio" Casa dei Lecci

No image available

€48,590
€181
73%
313€57✅✅✅Y / Y⭐️ 5 (5)
La Baita del Subasio

No image available

€32,821
€123
72%
312€19❌❌✅Y / Y⭐️ 5 (24)
Spadolino Apt City Center - Happy.Rentals

No image available

€43,217
€226
51%
321€78❌❌✅Y / Y⭐️ 0 (1)
Appartamento Pietra Rosa - Torre medievale

No image available

€46,315
€324
39%
332€0✅❌❌Y / Y⭐️ 0 (2)
Ospitaci - Viale Ancona

No image available

€20,087
€73
75%
321€0❌❌✅Y / Y⭐️ 0 (0)
VillaElisa ResidenzaStoricaWellness

No image available

€64,348
€397
44%
32.55€190✅✅✅Y / Y⭐️ 5 (19)

Return Metrics

228.67% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€13,057€26,114€39,171€52,228€65,285€130,570€391,710
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€0€0€0€0€0€0€0
Property Appreciation€0€0€0€0€0€0€0
Total Return€13,057€26,114€39,171€52,228€65,285€130,570€391,710

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

228.67%

Payback Period Days

159

Return on Investment

228.67%

property-location

78 Viale XVI Giugno Foligno, Umbria, 06034

3 bed • 2 bath • 4 guests

€33,453

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €61/night at 63% occupancy ($13,998.88). Airbtics projects €187/night at 49% occupancy ($33,453).

Top 48% of comparables

Top 23% 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.

€29,399

Avg annual revenue

49%

Avg occupancy rate

€187

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

€85k

Sign up to see the data on 40 all comparables

€13,057

Profit

Revenue

€33,453

Operating Expenses

€11,996

Operating Income

€21,457

Net Effective Rent

€8,400

Profit (Cash Flow)

€13,057

€5,710

Cash Investment

Renos & Furnishing

€5,622

Setup Costs

€88

Total

€5,710

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

228.67%

Payback Period Days

159

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service