BNBCalc Short Term Rental Investment Analysis 839 Via Carpi Ravarino, Limidi, Emilia-Romagna, 41010

3 bed • 1 bath • 3 guests • €500

BNB

Calc

Annual Revenue

€33,642

Profit (Cash Flow)

€20,560

Cap Rate

4117.4%

Annual Revenue

€33,642

AirDNA projects €95/night at 63% occupancy ($21,816). Airbtics projects €151/night at 61% occupancy ($33,642). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, €151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,970	€31,726	€51,034	€88,608
Occupancy	51%	64%	75%	82%
Nightly Rate	€95	€133	€182	€288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartement duplex avec terrasse	€29,308	€120	64%	3	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (40)
Suite Travel Home	€41,678	€147	77%	3	3	2	€66	✅	❌	❌	Y / Y	⭐️ 5 (67)
Apartment In Zona Residenziale	€28,862	€165	46%	3	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Discover Modena, zona Hesperia	€17,490	€66	68%	3	2	1	€33	❌	❌	✅	Y / Y	⭐️ 5 (31)
APARTMENT CENTRAL CAR PARKING ...	€20,029	€64	85%	3	1	3	€7	❌	❌	❌	Y / Y	⭐️ 5 (517)
Villa Petrone\| Private Jacuzzi, Relax & 75" TV	€75,874	€347	58%	3	3	2	€86	✅	✅	❌	Y / Y	⭐️ 5 (26)
Appartamento a due passi dal centro di Modena	€38,763	€183	58%	3	0	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Torre Apartment - Affitti Brevi Italia	€30,017	€152	54%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Appartamento Home Liberty	€19,331	€162	32%	3	2	1	€38	❌	✅	❌	Y / Y	⭐️ 4.9 (8)
Urban Art Space - near center and train station	€24,644	€104	65%	3	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (49)
La Corte Del Duca, Elegant*spacious&free parking	€60,694	€290	55%	3	2	3	€114	❌	❌	❌	Y / Y	⭐️ 5 (12)
[Centro Storico] • 3 Camere + 2 Bagni + Free Wi-Fi	€22,844	€127	48%	3	2	2	€33	❌	❌	❌	Y / Y	⭐️ 5 (52)
Cà Angiola	€9,444	€65	34%	3	2	1	€38	❌	❌	✅	Y / Y	⭐️ 4 (6)
Le Scuderie del Duca	€15,894	€93	46%	3	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (67)
Appartamento Vacanze Le Torri	€26,942	€113	65%	3	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Delizioso appartamento per affitti brevi a R.E.	€46,818	€130	98%	3	2.5	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (54)
Formigine - Motor Valley-Homes	€48,519	€212	62%	3	2	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (68)
[Modena] vicino al centro - free Parking & Wi-Fi	€35,251	€182	53%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Mode Like Home - like at home but better!	€30,577	€159	52%	3	2	2	€47	❌	❌	❌	N / Y	⭐️ 5 (108)
Appartamento spazioso e moderno	€51,641	€172	82%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (26)
[The Garden] Centro Storico - Free Parking + Wi-Fi	€49,735	€174	76%	3	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (25)
Casa dei primi '900 in centro storico	€22,803	€70	87%	3	2	2	€24	❌	❌	✅	N / Y	⭐️ 4.5 (91)
A casa di Elissa	€34,460	€126	75%	3	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (35)
B&B LA PALMA !!🌴	€22,667	€101	61%	3	2	3	€19	❌	❌	❌	N / Y	⭐️ 5 (9)
[ Silence House - Modena ]	€58,085	€320	49%	3	2	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (32)
Appartamento Tulipano	€27,414	€90	80%	3	1	30	€47	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
Giulia nel Bosco	€10,436	€33	82%	3	1	1	€18	❌	❌	❌	Y / Y	⭐️ 5 (72)
Appartamento "Aia" in agriturismo	€17,235	€70	65%	3	3	4	€61	❌	❌	✅	N / Y	⭐️ 5 (56)
Accogliente appartamento nel centro di Formigine	€25,787	€137	49%	3	2	3	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
casa fossoli	€27,665	€108	70%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
VILLA BELVEDERE W SWIMMING POOL room2 (3KM MO SUD)	€47,576	€288	45%	3	2	3	€38	✅	❌	✅	Y / N	⭐️ 4.5 (31)
Great Villa near the lake	€69,383	€255	69%	3	3.5	4	€191	❌	❌	✅	Y / Y	⭐️ 0 (1)
Mutina LuxLife Home close to Center \| Free Parking	€35,338	€124	78%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (19)
[FERRARI]Stazione & centro città	€32,697	€140	64%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Emilia Suite Green	€60,493	€247	67%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
DucaleGuestHouse	€11,944	€34	91%	3	2	1	€14	❌	❌	✅	Y / Y	⭐️ 4.6 (315)
La casa di Cavazzona*	€42,454	€210	55%	3	2	2	€47	❌	❌	✅	Y / Y	⭐️ 5 (3)
Appartamento vicino al centro Casa Vanevenny	€15,873	€67	65%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (6)

Return Metrics

370.62% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€20,560	€41,120	€61,680	€82,240	€102,800	€205,601	€616,803
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€399	€399	€399	€399	€399	€399	€399
Down Payment	€100	€100	€100	€100	€100	€100	€100
Property Appreciation	€15	€30	€46	€62	€79	€171	€713
Total Return	€21,075	€41,650	€62,226	€82,803	€103,380	€206,273	€618,017

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

370.62%

Cap Rate

4,117.35%

Return on Investment

371.02%

839 Via Carpi Ravarino Limidi, Emilia-Romagna, 41010

3 bed • 1 bath • 3 guests

Purchase Price

37817

Airbnb Investor Score

€20,560

Annual Profit

4117.4%

Cap Rate

370.6%

Cash on Cash

€33,642

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €95/night at 63% occupancy.Projected nightly rate is €151/night at 61% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€33,187

Avg annual revenue

61%

Avg occupancy rate

€151

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

€10k

€30k

€55k

€75k

€20,560

Profit

Revenue

€33,642

Operating Expenses

€13,056

Operating Income

€20,587

Mortgage & Taxes

€27

Profit (Cash Flow)

€20,560

€5,547

Cash Investment

Down Payment

€100

Renos & Furnishing

€5,432

Closing Costs

€15

Total

€5,547

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

370.62%

Cap Rate

4,117.35%

Return on Investment

371.02%