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 Via Caterina Franceschi Ferrucci, Firenze, Toscana, 50135

1 bed • 1 bath • 4 guests • €278,000

BNB

Calc

Annual Revenue

€24,209

Profit (Cash Flow)

-€2,701

Cap Rate

4.4%

Annual Revenue

€24,209

AirDNA projects €88/night at 61% occupancy ($19,500). Airbtics projects €105/night at 63% occupancy ($24,208). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, €105 rate per night.

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

Percentiles25%50%75%90%
Revenue€14,363€22,892€36,068€51,077
Occupancy47%67%79%91%
Nightly Rate€82€92€123€149

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
La Casa di Rita

No image available

€20,299
€79
69%
112€28❌❌✅Y / Y⭐️ 5 (195)
CasaLory Rent Apartment Florence

No image available

€27,198
€108
68%
112€29❌❌❌Y / Y⭐️ 5 (8)
NencioniHouse:Cozy retreat near the city center

No image available

€17,785
€90
52%
111€38❌❌❌Y / Y⭐️ 5 (37)
Casa Arianna

No image available

€25,158
€83
82%
112€28❌❌❌N / Y⭐️ 5 (37)
Ampio appartamento di stile

No image available

€33,027
€130
69%
122€38❌❌❌Y / Y⭐️ 5 (8)
Casa Spadi, with lovely relaxing garden

No image available

€24,340
€136
47%
111€38❌❌❌Y / Y⭐️ 0 (1)
Luminoso appartamento in Firenze

No image available

€21,985
€83
68%
112€42❌❌✅Y / Y⭐️ 5 (40)
Maison37 Bilocale Firenze facilità di parcheggio

No image available

€51,028
€217
61%
111€57❌❌❌Y / Y⭐️ 4.6 (141)
Clasio Apartment

No image available

€17,328
€132
35%
112€38❌❌✅Y / Y⭐️ 5 (17)
2 floors apt: 2 beds, 2 bathrooms next to Stadium

No image available

€17,885
€80
59%
122€38❌❌❌Y / Y⭐️ 5 (48)
🔑 The Smile Apartment 😃

No image available

€24,606
€95
68%
114€48❌❌✅Y / Y⭐️ 5 (50)
Home Sweet Home

No image available

€18,159
€108
46%
111€0❌❌❌Y / Y⭐️ 5 (19)
La Casa di Trilly ti aspetta! Attico Panoramico

No image available

€25,770
€88
79%
112€34❌❌❌Y / Y⭐️ 5 (45)
Nel cuore di Coverciano - Casa Dany

No image available

€25,563
€70
100%
113€0❌❌❌Y / Y⭐️ 5 (23)
Cosy and quiet apartment with garden

No image available

€15,934
€48
90%
114€19❌❌❌Y / Y⭐️ 4.5 (39)
Large and comfortable 10min from downtown

No image available

€19,715
€85
62%
115€38❌❌✅Y / Y⭐️ 5 (55)
5 hearts apartament in Florentia

No image available

€22,379
€64
93%
112€29❌❌❌Y / Y⭐️ 4.9 (20)
Home "Il Gelsomino"

No image available

€18,379
€71
71%
112€0❌❌❌Y / Y⭐️ 5 (15)
La terrazza tra i palazzi

No image available

€30,618
€147
57%
111€0❌❌❌Y / Y⭐️ 5 (6)
Piccolo appartamento romantico e luminoso

No image available

€29,822
€85
96%
112€0❌❌❌Y / Y⭐️ 4.5 (59)
Ancona's Home

No image available

€34,915
€115
83%
111€0❌✅✅Y / Y⭐️ 4.7 (8)
Clasio Suite

No image available

€12,740
€112
31%
112€0❌❌✅N / Y⭐️ 5 (8)
Casa di Anna la pittrice pratese

No image available

€30,020
€122
66%
112€38❌❌❌Y / Y⭐️ 4.5 (25)
Bilocale Frullani

No image available

€63,595
€217
80%
115€24❌❌✅Y / Y⭐️ 5 (14)
Frullhouse - Sweet Dreams in Florence

No image available

€49,152
€180
69%
111€115❌❌❌Y / Y⭐️ 0 (2)
Firenze Appartamento Leonardo

No image available

€21,025
€141
38%
111€77❌❌❌Y / Y⭐️ 0 (0)
5 CUORI a Florentia

No image available

€13,423
€60
61%
112€0❌❌❌Y / Y⭐️ 5 (4)
Attico Martina Firenze

No image available

€11,558
€83
38%
112€0❌❌❌N / N⭐️ 4.4 (24)
Appartamento incantevole con patio

No image available

€18,553
€108
47%
111€0❌❌❌Y / N⭐️ 4.7 (28)
Panoramic, WiFi/lan 800Mb/sec (FTTH)

No image available

€13,597
€78
44%
112€34❌❌❌Y / Y⭐️ 4.8 (144)
Appartamento DG Home

No image available

€24,916
€97
70%
112€29❌❌❌Y / Y⭐️ 5 (3)
Martini Elegant Apartment

No image available

€22,887
€126
47%
112€72❌❌❌Y / Y⭐️ 5 (1)
Casa Lida

No image available

€9,319
€85
30%
115€0❌❌✅Y / Y⭐️ 4.5 (2)
Garden room

No image available

€10,453
€86
33%
111€24❌❌❌N / Y⭐️ 4.5 (61)
My cosy little home

No image available

€15,084
€52
79%
113€0❌❌❌Y / Y⭐️ 5 (69)
Spazioso appartamento a Firenze!

No image available

€18,640
€80
64%
112€0❌❌✅Y / Y⭐️ 5 (8)
Le Petit Bijou “Frullani 19”

No image available

€33,793
€91
100%
112€38❌❌❌Y / Y⭐️ 0 (0)
Cozy Apartment near Fiesole

No image available

€27,440
€94
80%
111€0❌❌✅Y / N⭐️ 0 (0)
Coverciano Lovely Apartment

No image available

€38,286
€115
91%
112€0❌❌❌N / Y⭐️ 5 (13)

Return Metrics

-4.04% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€2,701-€5,402-€8,104-€10,805-€13,507-€27,014-€81,043
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€222,399€222,399€222,399€222,399€222,399€222,399€222,399
Down Payment€55,600€55,600€55,600€55,600€55,600€55,600€55,600
Property Appreciation€8,340€16,930€25,778€34,891€44,278€95,608€396,778
Total Return€283,638€289,527€295,673€302,085€308,770€346,594€593,735

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.04%

Cap Rate

4.36%

Return on Investment

14.31%

property-location

Via Caterina Franceschi Ferrucci Firenze, Toscana, 50135

1 bed • 1 bath • 4 guests

-6

Airbnb Investor Score

-€2,701

Annual Profit

4.4%

Cap Rate

-4.0%

Cash on Cash

€24,209

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €88/night at 61% occupancy ($19,500.66). Airbtics projects €105/night at 63% occupancy ($24,208).

Top 56% of comparables

Top 41% 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.

€24,247

Avg annual revenue

63%

Avg occupancy rate

€105

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

€65k

Sign up to see the data on 40 all comparables

-€2,701

Profit

Revenue

€24,209

Operating Expenses

€12,084

Operating Income

€12,125

Mortgage & Taxes

€14,826

Profit (Cash Flow)

-€2,701

€66,759

Cash Investment

Down Payment

€55,600

Renos & Furnishing

€2,819

Closing Costs

€8,340

Total

€66,759

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.04%

Cap Rate

4.36%

Profit (Cummulative)

-€2,701

€222,400

€2,819

€8,340

€0

Total Gain

€9,555

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service