BNBCalc Short Term Rental Investment Analysis P.za del Duomo, Treviso, Veneto, 31100

1 bed • 3 bath • 6 guests • €1,300

BNB

Calc

Annual Revenue

€32,893

Profit (Cash Flow)

€18,856

Cap Rate

1455.8%

Annual Revenue

€32,893

AirDNA projects €175/night at 47% occupancy ($30,012). Airbtics projects €113/night at 66% occupancy ($27,160). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, €118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,581	€26,496	€33,960	€43,728
Occupancy	58%	64%	76%	82%
Nightly Rate	€90	€111	€118	€140

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Duomo Luxury Home * * * * *] San Paolo Cathedral	€34,944	€156	58%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (26)
Casa di Noni in historic old town	€21,975	€88	66%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Appartamento deluxe Pozzobon per 2 persone	€50,658	€243	57%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (3)
[Pieno Centro] Appartamento "Isola di Mezzo"	€32,865	€135	65%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (39)
Appartamento Cancian 2 persone	€45,187	€217	57%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4 (1)
BAILO Apartment	€16,663	€84	53%	1	1	2	€42	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Manin (con possibilità posto auto)	€21,741	€97	58%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (75)
Residenza Ca'Fe : Camera 01	€24,529	€112	60%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (8)
Ai Mulini Home	€19,170	€79	63%	1	1	2	€47	❌	❌	❌	N / Y	⭐️ 4.8 (370)
LOFT IN PIAZZA VITTORIA con posto auto	€17,863	€73	67%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Suite300 by Palazzina300	€24,227	€141	47%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
La Suite del Doge (possibile posto auto)	€17,469	€83	55%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
[Pieno Centro] Suite "Isola di Mezzo"	€26,619	€114	64%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.9 (18)
LOFT AI BURANELLI, nel cuore di Treviso!	€39,034	€118	90%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (89)
Collalto Suite	€20,068	€62	86%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (196)
MyPlace Apartment Tezzone with Terrace	€20,341	€102	49%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Grey House in the heart of @Treviso	€16,296	€85	47%	1	1	2	€84	❌	❌	❌	Y / N	⭐️ 4.8 (22)
Filodrammatici Loft by Welc(H)ome	€21,447	€68	84%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
Dolfin Apartment * * * * *	€30,641	€131	61%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (5)
Special Apt in the Heart of Treviso	€34,810	€140	68%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (111)
Hesperia Apartment 3 piano	€25,575	€117	59%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4.7 (53)
[Free Car Parking] Treviso City Center	€35,558	€113	84%	1	1	3	€42	❌	❌	✅	Y / Y	⭐️ 4.9 (144)
Residenza Ca'Fe : Camera 03	€29,720	€107	76%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (8)
Comfort Apartment	€30,835	€108	77%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Lombardi House	€25,709	€110	64%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (37)
AVIO Apartament in Treviso City Center	€34,246	€113	82%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Do Pomi Apt 4 - Suite Crispi	€35,758	€137	67%	1	1	2	€58	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Ca' dei Battuti - Flowers Apartment	€26,385	€113	63%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cà dei Battuti - Panoramic Terrace	€34,199	€138	67%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (97)
Spazio Duomo1	€27,112	€91	79%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
Deluxe Apartment	€30,688	€108	77%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.8 (153)
Ca' dei Battuti - Niche Apartments	€25,506	€120	57%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (35)
Suite Manin	€29,116	€114	70%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (60)
Manin Apartment - nel cuore del Centro Storico	€31,141	€117	73%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (58)
Fully furnished apartment-Treviso center	€30,104	€113	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (86)
Nel Cuore di Treviso - Canova27	€19,595	€103	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (135)
Carraresi Room	€24,757	€111	60%	1	1	1	€11	❌	❌	❌	N / Y	⭐️ 4.2 (30)
[Piazza Borsa] Cozy Apartment in Treviso Center	€26,289	€111	64%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 5 (25)
Appartamento nel cuore di Treviso - Pescheria	€24,864	€83	81%	1	1	1	€11	❌	❌	❌	Y / Y	⭐️ 4.4 (141)
Casa di Nonna Bruna	€24,543	€80	82%	1	1	4	€52	❌	❌	✅	Y / Y	⭐️ 5 (31)

Return Metrics

501.38% 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)	€18,855	€37,711	€56,567	€75,422	€94,278	€188,556	€565,670
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€1,039	€1,039	€1,039	€1,039	€1,039	€1,039	€1,039
Down Payment	€260	€260	€260	€260	€260	€260	€260
Property Appreciation	€39	€79	€120	€163	€207	€447	€1,855
Total Return	€20,194	€39,090	€57,987	€76,885	€95,785	€190,304	€568,826

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

501.38%

Cap Rate

1,455.77%

Return on Investment

502.91%

P.za del Duomo Treviso, Veneto, 31100

1 bed • 3 bath • 6 guests

Purchase Price

14349

Airbnb Investor Score

€18,855

Annual Profit

1455.8%

Cap Rate

501.4%

Cash on Cash

€32,893

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €175/night at 47% occupancy.Projected nightly rate is €113/night at 66% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€27,706

Avg annual revenue

66%

Avg occupancy rate

€113

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

€15k

€25k

€40k

€50k

€18,856

Profit

Revenue

€32,893

Operating Expenses

€13,968

Operating Income

€18,925

Mortgage & Taxes

€69

Profit (Cash Flow)

€18,856

€3,761

Cash Investment

Down Payment

€260

Renos & Furnishing

€3,462

Closing Costs

€39

Total

€3,761

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

501.38%

Cap Rate

1,455.77%

Return on Investment

502.91%