BNBCalc Short Term Rental Cohost Analysis Via Benedetto Cairoli, Dolo, Metropolitan City of Venice, Italy

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Owner income

$23,952

Per year

This Airbnb could earn an additional

$2,772

Per month vs a Long-Term Rental

Annual Revenue range

$24,359 - $49,796

Annual Revenue

$33,266

AirDNA projects $103/night at 84% occupancy ($31,600). Airbtics projects $112/night at 61% occupancy ($24,953). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,976	$24,359	$35,166	$49,796
Occupancy	51%	64%	71%	84%
Nightly Rate	$83	$101	$132	$158

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ERMAN HOUSE Calle Veneziana in Riviera del Brenta	$52,865	$157	92%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
ERMAN HOUSE - Naviglio Riviera del Brenta Venezia	$31,052	$101	84%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
ERMAN HOUSE mansarda sulla Riviera del Brenta	$60,434	$172	96%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Casa in campagna a mezzora da Venezia	$19,835	$135	35%	2	2	2	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Giardino di Ro	$41,146	$197	56%	2	2	1	$32	❌	❌	❌	N / Y	⭐️ 5 (99)
Al Capitello della riviera	$34,140	$106	88%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
La Casa di Lisa - Riviera del Brenta	$18,887	$72	69%	2	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.5 (165)
casa borgo zucchero	$17,312	$86	55%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (50)
Appartamento Girasole tra Padova e Venezia	$16,338	$93	48%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Venetian 17th Palazzo Brenta River Luxury Elegance	$38,427	$141	69%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (302)
BikeBnB	$21,724	$111	53%	2	2	1	$11	❌	❌	✅	Y / Y	⭐️ 5 (274)
Charming apartment near Venice	$22,489	$86	70%	2	1	3	$38	❌	❌	❌	Y / Y	⭐️ 5 (87)
Casa Gioia	$15,801	$82	51%	2	2.5	31	$33	❌	❌	✅	Y / Y	⭐️ 5 (33)
MY HOME	$22,264	$79	77%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (320)
CASAcosì: Your vintage apartment near Venice	$28,053	$117	63%	2	1	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (320)
Particolari del Brenta - Apt Chiara near Venice	$29,447	$105	76%	2	2	3	$48	❌	❌	✅	Y / Y	⭐️ 5 (152)
near Venice - Apt. - 2 rooms+bathroom+kitchen+Prkg	$26,516	$101	70%	2	1	2	$64	❌	❌	❌	Y / Y	⭐️ 5 (50)
new! Venice - Spacious apt., garden and free Prkg	$24,966	$98	68%	2	1	2	$64	❌	❌	❌	Y / Y	⭐️ 5 (16)
Laguna Venice Apartment	$24,618	$71	93%	2	1	1	$11	❌	❌	✅	Y / Y	⭐️ 5 (95)
Home near Venice Locazione Turistica M0270230088	$26,110	$128	54%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (147)
Luxury serviced apartment Venice	$31,703	$220	34%	2	2	2	$103	❌	✅	❌	Y / Y	⭐️ 5 (4)
Nice house 15 min. from Venice - free check-in	$21,039	$83	66%	2	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.5 (370)
Nice house 10 min. from Venice - free check-in	$24,099	$94	68%	2	1	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (908)
La Maison de Claire	$16,296	$94	45%	2	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (12)
Barchessa Ca’ Leon sul naviglio del Brenta	$23,355	$88	71%	2	1.5	2	$22	❌	❌	✅	Y / Y	⭐️ 4.5 (56)
Appartamento sorriso - a 11 km da Venezia	$24,931	$131	52%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Venice for families - house with garden/ free Prkg	$22,458	$83	71%	2	1	2	$68	❌	❌	✅	Y / Y	⭐️ 5 (7)
HIstorical House Riviera del Brenta, Padova	$9,855	$78	33%	2	1	4	$11	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Mira centro con terrazza	$27,024	$102	71%	2	1	3	$54	❌	❌	✅	Y / Y	⭐️ 5 (61)
Casa Cairoli	$23,072	$128	48%	2	1	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (30)
Casa Colombina	$11,803	$66	44%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (11)
La Maison de Andrè	$17,902	$131	35%	2	1.5	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (6)
Appartamento privato in agriturismo con piscina	$32,743	$142	63%	2	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (30)
Particolari del Brenta - Casa Daniela near Venice	$31,960	$108	79%	2	2	3	$48	❌	❌	✅	Y / Y	⭐️ 5 (183)
Palazzo Ca’ Bernardi, vista canale, wifi, a/c	$49,645	$212	63%	2	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (74)
Villa Giuliana	$20,582	$82	66%	2	2	2	$32	❌	✅	❌	Y / Y	⭐️ 5 (25)
Civico 4 Padova	$16,090	$65	66%	2	1	2	$59	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Civico 6 Padova	$13,463	$69	51%	2	1	2	$59	❌	❌	✅	Y / Y	⭐️ 4.5 (58)
Alba Apartment [20 minutes from Venice]	$31,368	$135	62%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (83)

Via Benedetto Cairoli Dolo, Veneto, 30031

2 bed • 1 bath • 6 guests

$33,266

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $103/night at 84% occupancy.Projected nightly rate is $112/night at 61% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$25,863

Avg annual revenue

61%

Avg occupancy rate

$112

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

$25k

$45k

$60k

$6,653

Profit

Revenue

$33,266

Cleaning

$4,005

Cohost commission

$6,653

Owner payout

$23,952

$0

Cash Investment

Renos & Furnishing

Total