BNBCalc Short Term Rental Rental Arbitrage Analysis 8 Via Pietro Inzani, Piacenza, Emilia-Romagna, 29122

2 bed • 2 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€22,889

Profit (Cash Flow)

€3,656

Cash on Cash Return

77.7%

Annual Revenue

€22,889

AirDNA projects €84/night at 51% occupancy ($15,669). Airbtics projects €96/night at 65% occupancy ($22,888). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, €96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,798	€22,687	€34,598	€48,283
Occupancy	51%	70%	81%	84%
Nightly Rate	€67	€87	€113	€153

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bilocale con cucina attrezzata	€31,384	€106	81%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.7 (19)
Appartamento nel cuore di Piacenza: Vecchia Europa	€21,208	€84	68%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (71)
Loft 33	€21,790	€72	79%	2	1	1	€21	❌	❌	✅	N / Y	⭐️ 4.8 (80)
Casa Zoe	€33,625	€113	81%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
B&B Butterflys in centro storico	€16,103	€61	70%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
APPARTAMENTO NUOVO FRONTE PARCO	€24,977	€90	76%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Casa Gialla	€20,568	€69	77%	2	1	3	€51	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Casa di ringhiera	€18,749	€55	91%	2	1	2	€102	❌	❌	❌	N / Y	⭐️ 4.7 (79)
APPARTAMENTO CLASSICO CON 2 CAMERE E 2 BALCONI	€17,654	€77	63%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Casa San Raimondo	€51,943	€200	69%	2	3	2	€51	✅	❌	❌	Y / Y	⭐️ 5 (62)
Vicinissimo a centro e teatro	€9,682	€44	58%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
In pieno centro a Piacenza	€9,968	€71	37%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Casa del Pordenone	€22,670	€67	87%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (64)
Miglior prezzo per 4/5 persone	€15,308	€48	85%	2	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.6 (141)
Appartamento con vista	€23,808	€88	74%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
LA CASETTA DI RI.BE.	€16,653	€61	73%	2	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (47)
Appartamento nel verde - 4km da Piacenza	€18,637	€67	71%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (169)
Historical house in the heart of medieval village	€41,845	€153	73%	2	1	1	€36	❌	❌	✅	Y / Y	⭐️ 4.8 (285)
Castle House	€27,461	€93	81%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.9 (19)
Casa Vida Centro Cremona (019036-LNI-00068)	€23,744	€121	52%	2	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
A casa di Anna, elegant flat in Cremona	€38,462	€206	51%	2	1	1	€0	❌	✅	✅	Y / Y	⭐️ 5 (17)
Loft dei Lupi 260m from Duomo/ FreeStreetParking	€26,952	€139	53%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Civico 2-Operetta Marina (CIR: 019036-CNI-00072)	€22,105	€67	90%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Suggestivo appartamento dietro al Duomo	€25,286	€86	79%	2	1	2	€21	❌	✅	✅	Y / Y	⭐️ 5 (63)
Casa Carla Cremona appartamento in centro città	€22,271	€149	40%	2	1	2	€41	❌	❌	✅	Y / N	⭐️ 5 (37)
La Mansarda di Cremona	€26,859	€112	63%	2	1	2	€41	❌	❌	✅	N / Y	⭐️ 4.9 (32)
Comodo appartamento centrale	€21,463	€69	84%	2	2	2	€21	❌	❌	✅	Y / N	⭐️ 4.8 (28)
Appartamento La piazzetta	€21,587	€113	52%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Casa Galattica per autostoppisti 019036-CNI-00038	€23,002	€77	81%	2	1	1	€10	❌	❌	✅	Y / Y	⭐️ 4.9 (96)
Casa Vacanze Rosignoli	€26,565	€170	42%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (1)
La casa di Rosa a Carpaneto (PC) prezzi speciali	€10,516	€66	42%	2	1	2	€17	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Villa Bersani	€7,753	€46	45%	2	1	3	€30	❌	❌	✅	Y / Y	⭐️ 4.3 (15)
La tana incantata	€24,678	€82	82%	2	1	50	€51	❌	❌	❌	Y / Y	⭐️ 5 (7)
La casa dolce di Flocchy- trilocale con posto auto	€17,561	€89	54%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (34)
La "Baita da Nino"	€19,396	€103	47%	2	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Nuovo appartamento vicino centro(019036-CMI-00005)	€20,342	€66	84%	2	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.7 (44)
Casa Castellone Pianello Val Tidone con giardino	€37,085	€127	80%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (73)
Casa accogliente e tranquilla nel lodigiano	€15,411	€94	45%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

77.72% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,655	€7,311	€10,967	€14,623	€18,278	€36,557	€109,673
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	€3,655	€7,311	€10,967	€14,623	€18,278	€36,557	€109,673

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

77.72%

Payback Period Days

469

Return on Investment

77.72%

8 Via Pietro Inzani Piacenza, Emilia-Romagna, 29122

2 bed • 2 bath • 3 guests

Monthly Rent

€22,889

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €84/night at 51% occupancy.Projected nightly rate is €96/night at 65% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€21,903

Avg annual revenue

64%

Avg occupancy rate

€98

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

€20k

€35k

€55k

€3,656

Profit

Revenue

€22,889

Operating Expenses

€11,433

Operating Income

€11,456

Net Effective Rent

€7,800

Profit (Cash Flow)

€3,656

€4,703

Cash Investment

Renos & Furnishing

€4,609

Setup Costs

€95

Total

€4,703

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

77.72%

Payback Period Days

469