BNBCalc Short Term Rental Investment Analysis 83 Via Aquileia, Lido di Jesolo, Veneto, 30016

2 bed • 1 bath • 4 guests • €220,000

BNB

Calc

Annual Revenue

€25,518

Profit (Cash Flow)

€1,512

Cap Rate

6.0%

Annual Revenue

€25,518

AirDNA projects €159/night at 40% occupancy ($23,230). Airbtics projects €127/night at 55% occupancy ($25,517). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, €127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,818	€21,600	€40,022	€71,851
Occupancy	37%	54%	69%	89%
Nightly Rate	€93	€107	€155	€218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jesolo Vista Lido Retreat	€34,493	€155	60%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (28)
Appartamento Arcadia	€22,677	€109	54%	2	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (17)
Dainese Apartments, Casa Miriam	€20,544	€98	55%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (311)
Attico Alghe Rosse Jesolo Lido	€11,490	€101	31%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Prestigioso appartamento in residence con piscina	€30,225	€161	51%	2	1	2	€20	✅	❌	❌	Y / Y	⭐️ 5 (10)
Villa Santin 4 - Carraro Immobiliare Jesolo	€15,895	€96	44%	2	1	1	€86	❌	❌	✅	Y / N	⭐️ 0 (0)
Incantevole appartamento Jesolo	€39,466	€177	61%	2	1	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (13)
Appartamento Laguna 1-Carraro Immobiliare Jesolo	€21,827	€99	57%	2	1	1	€86	✅	❌	✅	Y / N	⭐️ 4 (5)
Splendido appartamento vicinissimo al mare	€19,789	€114	43%	2	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (39)
Mare Olimpo Apartment piazza Brescia	€15,191	€76	53%	2	1	4	€62	❌	❌	❌	N / Y	⭐️ 4.5 (32)
Mansarda 7 Trilocale, Bafile241 Adria Holiday 5Pax	€33,110	€109	78%	2	1	31	€96	❌	❌	✅	Y / N	⭐️ 0 (2)
Jesolo Centro Il Posticino 5 Stars M0270191965	€30,620	€103	81%	2	1	4	€34	❌	❌	❌	Y / Y	⭐️ 5 (45)
Appartamento Fiordaliso sul mare	€14,708	€69	58%	2	1	7	€67	❌	❌	❌	Y / Y	⭐️ 5 (59)
Appartamento Wave n.13	€21,470	€142	37%	2	1	2	€96	✅	✅	❌	Y / Y	⭐️ 5 (1)
Civico 148 - Lido di Jesolo - Solo Famiglie	€45,842	€125	100%	2	1	5	€0	❌	❌	❌	N / N	⭐️ 5 (5)
Giugno sconto 10% (minimo tregiorni)	€13,714	€101	37%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (1)
* Modern * - [ Beach Place + Parking ]	€16,902	€92	44%	2	1	3	€163	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Appartamento a Jesolo Lido	€18,336	€107	47%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Sea, sun, nature and relax	€35,113	€128	75%	2	1	7	€0	✅	✅	❌	Y / Y	⭐️ 5 (61)
Central apartment in Residence with swimming pool	€32,286	€94	92%	2	1	4	€96	✅	❌	❌	Y / Y	⭐️ 5 (25)
Trilo SunBeach2 con Piscina, P. Terra AdriaHoliday	€64,674	€216	81%	2	2	31	€57	✅	❌	✅	Y / Y	⭐️ 0 (1)
Jesoliamo - Residence Borgo Paradiso	€22,576	€110	56%	2	1	5	€0	✅	✅	❌	Y / N	⭐️ 5 (4)
Pied-à-Jesolo	€54,288	€225	66%	2	1	7	€0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Apartment Villa Mazzon 02	€14,376	€119	33%	2	1	7	€96	❌	❌	❌	Y / N	⭐️ 0 (2)
KOS Palace, furnished apartment 30m from the beach	€72,501	€218	89%	2	2	31	€48	❌	❌	❌	Y / N	⭐️ 0 (0)
Pool, private beach and a cosy garden	€34,721	€237	40%	2	1	7	€48	✅	❌	✅	Y / Y	⭐️ 4.3 (17)
Trilo SunBeach4 con Piscina, 1' Piano AdriaHoliday	€87,962	€270	89%	2	2	31	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
appartamento 14	€27,782	€110	68%	2	1	7	€62	❌	❌	❌	N / N	⭐️ 4.5 (3)
• Dream Vacation • Beach included / Parking	€7,030	€57	28%	2	1	3	€201	❌	❌	✅	Y / N	⭐️ 4 (5)
• Villa Stella • Luxury Apartment in Jesolo [Park]	€20,394	€99	56%	2	2	3	€163	❌	❌	✅	Y / N	⭐️ 0 (2)
Apartment Villa Mazzon 03	€6,670	€68	27%	2	1	7	€96	❌	❌	❌	Y / N	⭐️ 5 (3)
Trilo SunBeach1 con Piscina, P. Terra AdriaHoliday	€75,752	€207	100%	2	2	31	€0	✅	❌	✅	Y / Y	⭐️ 0 (1)
< Cala Blu > /Village [Modern Pool]	€9,481	€96	27%	2	1	3	€144	✅	❌	❌	Y / N	⭐️ 0 (1)
Apartment Villa Mazzon 06	€6,673	€68	27%	2	1	7	€96	❌	❌	❌	Y / N	⭐️ 0 (1)
Wave 2 C17 - Magica Immobiliare	€8,075	€82	27%	2	1	7	€239	✅	❌	❌	Y / N	⭐️ 0 (1)
Apartment Nereidi 04	€7,185	€76	26%	2	1	7	€96	❌	❌	❌	Y / N	⭐️ 4 (3)
Trilocale Attico, Casa De Lazzari, Adria Holiday	€83,752	€246	93%	2	1	31	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Soggiorno a Jesolo	€19,423	€91	58%	2	1	2	€0	✅	✅	✅	Y / Y	⭐️ 0 (2)
"Carnelos_ n1" /[Park]	€9,837	€49	43%	2	1	3	€182	❌	❌	✅	Y / N	⭐️ 3.6 (6)
Olimpo4	€14,110	€193	20%	2	1	3	€115	❌	❌	❌	N / N	⭐️ 0 (1)

Return Metrics

2.76% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€1,512	€3,024	€4,536	€6,048	€7,560	€15,120	€45,360
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€175,999	€175,999	€175,999	€175,999	€175,999	€175,999	€175,999
Down Payment	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000
Property Appreciation	€6,600	€13,398	€20,399	€27,611	€35,040	€75,661	€313,997
Total Return	€228,112	€236,422	€244,935	€253,659	€262,600	€310,781	€579,358

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.76%

Cap Rate

6.02%

Return on Investment

20.47%

83 Via Aquileia apt Lido di Jesolo, Veneto, 30016

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€1,512

Annual Profit

6.0%

Cap Rate

2.8%

Cash on Cash

€25,518

Annual Revenue

BNBCalc predicts this property will get $127 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€28,524

Avg annual revenue

55%

Avg occupancy rate

€127

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

€35k

€60k

€90k

€1,512

Profit

Revenue

€25,518

Operating Expenses

€12,273

Operating Income

€13,245

Mortgage & Taxes

€11,733

Profit (Cash Flow)

€1,512

€54,764

Cash Investment

Down Payment

€44,000

Renos & Furnishing

€4,164

Closing Costs

€6,600

Total

€54,764

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.76%

Cap Rate

6.02%

Return on Investment

20.47%