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 Investment Analysis Str. del Roccolo, Folgarida, Trentino-Alto Adige, 38025

2 bed • 1 bath • 6 guests • €190,000

BNB

Calc

Report by:

rough-hurried4t@icloud.com

Annual Revenue

€40,210

Profit (Cash Flow)

€15,295

Cash on Cash Return

31.7%

Cap Rate

13.4%

Annual Revenue

€40,210

AirDNA projects €97/night at 60% occupancy ($21,303). Airbtics projects €122/night at 58% occupancy ($25,741). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, €147 rate per night.

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

Percentiles25%50%75%90%
Revenue€13,224€25,457€41,515€59,291
Occupancy40%59%75%91%
Nightly Rate€88€115€147€172

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
Caratteristico appartamento di montagna - 1310m

No image available

€48,624
€131
96%
214€84❌❌❌Y / N⭐️ 3.9 (8)
Accogliente appartamento

No image available

€35,141
€102
91%
215€42❌❌❌Y / Y⭐️ 4.5 (5)
Appartamento con vista Dolomiti.

No image available

€26,444
€166
40%
214€52❌❌❌N / N⭐️ 0 (2)
Trilocale a Folgarida, ottima posizione

No image available

€14,819
€83
49%
215€0❌❌❌N / N⭐️ 5 (10)
Bilocale vicinissimo alle piste da sci

No image available

€41,885
€114
98%
215€31❌❌❌Y / Y⭐️ 4.7 (12)
Posizione fantastica in mezzo alle piste da sci

No image available

€41,331
€120
91%
223€89❌❌✅Y / Y⭐️ 5 (5)
Appartamento Sassorosso sulle piste delle Dolomiti

No image available

€20,493
€89
57%
225€52❌❌❌Y / Y⭐️ 4.5 (26)
Accesso diretto alle piste da sci

No image available

€20,257
€106
49%
215€76❌❌✅Y / Y⭐️ 5 (3)
Casa solandra

No image available

€24,901
€153
38%
222€105❌❌✅Y / Y⭐️ 5 (16)
Trilocale nel Parco Adamello Brenta

No image available

€26,251
€211
34%
224€0❌❌✅Y / Y⭐️ 5 (2)
Appartamento Sergio con vista Montagna

No image available

€16,431
€76
58%
212€84❌❌✅Y / Y⭐️ 5 (51)
Elegante trilocale a due passi dalle piste

No image available

€22,991
€151
40%
224€52❌❌❌Y / Y⭐️ 5 (12)
Cabin with great view near the slopes in Folgarida

No image available

€13,389
€52
71%
2131€0❌❌❌Y / Y⭐️ 3.5 (6)
Residence Sun Valley, Folgarida, vicino alle piste

No image available

€16,169
€58
75%
213€52❌❌✅Y / Y⭐️ 4.5 (69)
Stupendo attico c/vista,sulle piste,top x sciare!

No image available

€21,895
€96
60%
213€63❌❌❌N / Y⭐️ 5 (26)
Ski cottage in beautiful Folgarida near the slopes

No image available

€13,897
€60
63%
2131€0❌❌❌Y / N⭐️ 4.5 (15)
appartamento vacanze cima nana

No image available

€36,821
€127
79%
213€0❌❌✅Y / Y⭐️ 5 (4)
Val di Sole - comodo e luminoso, in posizione TOP

No image available

€47,578
€198
63%
212€89❌❌❌Y / Y⭐️ 5 (13)
Appartamento sulle piste Folgarida

No image available

€26,616
€114
62%
21.52€94❌❌✅Y / Y⭐️ 4.5 (17)
Appartamento Larice

No image available

€28,649
€128
61%
211€0❌❌❌Y / N⭐️ 0 (1)
Apartment with view on the brenta dolomites

No image available

€29,811
€143
57%
211€0❌❌❌Y / Y⭐️ 5 (3)
APPARTAMENTO AME' SULLA PISTA DA SCI

No image available

€22,871
€73
84%
217€73❌❌❌Y / Y⭐️ 5 (27)
Casa Rosetta… Ski e Bike a Km 0

No image available

€18,338
€95
50%
215€63❌❌✅Y / Y⭐️ 5 (13)
Appartamento Betulla

No image available

€29,808
€115
71%
212€0❌❌✅Y / N⭐️ 0 (2)
Casa Bizzo

No image available

€33,351
€106
86%
2131€0❌❌❌N / Y⭐️ 0 (1)
Folgarida in perfetto stile Montanaro

No image available

€17,214
€115
41%
226€73❌❌❌Y / Y⭐️ 4.9 (34)
Delizioso appartamento con vista sulle Dolomiti

No image available

€19,866
€155
34%
215€63❌❌❌Y / Y⭐️ 4.5 (6)
Appartamento per 2 persone a Dimaro

No image available

€15,604
€125
34%
211€0❌❌✅N / N⭐️ 0 (1)
Residence Aquilegia - Folgarida

No image available

€22,426
€87
69%
214€42❌❌✅Y / Y⭐️ 4.7 (86)
Appartamento di charme Folgarida

No image available

€36,736
€170
59%
212€0❌❌❌Y / Y⭐️ 5 (4)
Accogliente trilocale in pista

No image available

€39,011
€191
55%
211€73❌❌❌N / Y⭐️ 0 (0)
Grande appartamento in montagna con caminetto

No image available

€33,610
€144
63%
211€73❌❌❌N / Y⭐️ 4.5 (15)
Casa Klarita

No image available

€20,548
€75
75%
227€73❌❌❌Y / Y⭐️ 5 (16)
Appartamento per Vacanze in Val di Sole

No image available

€10,261
€33
80%
212€84❌❌✅Y / Y⭐️ 5 (50)
A gem in Val di Sole near Madonna di Campiglio

No image available

€16,850
€107
41%
214€89❌❌✅Y / Y⭐️ 5 (6)
Few steps from woods, 70sqm, three rooms apartment

No image available

€28,055
€81
95%
213€63❌❌❌Y / Y⭐️ 4.5 (52)

Return Metrics

31.69% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€15,294€30,589€45,884€61,179€76,474€152,949€458,849
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€151,999€151,999€151,999€151,999€151,999€151,999€151,999
Down Payment€38,000€38,000€38,000€38,000€38,000€38,000€38,000
Property Appreciation€5,700€11,571€17,618€23,846€30,262€65,344€271,179
Total Return€210,994€232,160€253,503€275,026€296,737€408,294€920,029

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

31.69%

Cap Rate

13.38%

Return on Investment

49.05%

property-location

Str. del Roccolo Folgarida, Trentino-Alto Adige, 38025

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact

172

Airbnb Investor Score

€15,294

Annual Profit

13.4%

Cap Rate

31.7%

Cash on Cash

€40,210

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €97/night at 60% occupancy ($21,303.22). Airbtics projects €122/night at 58% occupancy ($25,741).

Top 26% of comparables

Top 26% 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.

€24,907

Avg annual revenue

58%

Avg occupancy rate

€122

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

€20k

€35k

€50k

Sign up to see the data on 40 all comparables

€15,295

Profit

Revenue

€40,210

Operating Expenses

€14,782

Operating Income

€25,428

Mortgage & Taxes

€10,133

Profit (Cash Flow)

€15,295

€48,257

Cash Investment

Down Payment

€38,000

Renos & Furnishing

€4,557

Closing Costs

€5,700

Total

€48,257

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.69%

Cap Rate

13.38%

Profit (Cummulative)

€15,295

€152,000

€4,557

€5,700

€0

Total Gain

€23,672