BNBCalc Short Term Rental Investment Analysis Via Corso Corsi, Parma, Emilia-Romagna, 43121

1 bed • 1 bath • 2 guests • €70,000

BNB

Calc

Annual Revenue

€19,261

Profit (Cash Flow)

€3,663

Cap Rate

10.6%

Annual Revenue

€19,261

AirDNA projects €74/night at 58% occupancy ($15,693). Airbtics projects €85/night at 62% occupancy ($19,261). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, €85 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,839	€18,186	€27,891	€39,116
Occupancy	44%	60%	75%	87%
Nightly Rate	€71	€80	€99	€120

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[CENTRAL SUITE✭ ✭ ✭ ✭ ✭] The House of Wine	€19,116	€127	40%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (13)
Sophia's Studio Parma historic center	€19,869	€54	98%	1	1	2	€30	❌	❌	✅	N / Y	⭐️ 5 (125)
S7Home	€20,942	€58	94%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (44)
Apartment in the heart of the city/self check-in	€16,187	€58	73%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (137)
Appartamento L'antica colonna, in centro storico	€29,935	€95	83%	1	1	1	€25	❌	❌	✅	Y / Y	⭐️ 5 (52)
Bilocale in centro a 200m dal Duomo di Parma	€24,866	€89	75%	1	1	1	€15	❌	❌	✅	Y / Y	⭐️ 5 (52)
Studio 18	€11,011	€49	59%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (263)
mansarda57 - stile glamour tra i tetti di Parma	€28,247	€93	81%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (13)
[❃SMART❃]Camera privata con Wi-Fi e Nespresso	€20,471	€84	65%	1	1	3	€17	❌	❌	❌	N / Y	⭐️ 4.5 (13)
[Parma CENTER 5 ✭]Strategic apartment in the city	€16,960	€98	46%	1	1	2	€20	❌	❌	✅	N / Y	⭐️ 4.6 (26)
Sophia's Loft Parma Historic Center	€26,860	€78	92%	1	1	2	€33	❌	❌	✅	N / Y	⭐️ 5 (128)
[La Casa del Vino ✭ ✭ ✭ ✭ ✭ ] Suite Sauvignon	€16,909	€114	39%	1	1	2	€17	❌	❌	❌	N / Y	⭐️ 5 (15)
Historic Center Functional Apartment	€21,977	€75	77%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 4.2 (8)
Colonne Apartment N°15	€18,954	€91	56%	1	1.5	3	€39	❌	❌	❌	Y / Y	⭐️ 5 (6)
BDC_38Apartment	€23,795	€92	69%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (15)
D3-centro-wi-fi-climatizzato	€16,169	€124	35%	1	2	2	€39	❌	❌	❌	N / Y	⭐️ 5 (13)
La Maison del Ducato	€17,792	€103	44%	1	1	1	€64	❌	❌	❌	Y / Y	⭐️ 5 (4)
Bilocale Parma centro storico -Corsi78	€14,069	€72	52%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (55)
Appartamento con giardino in centro	€18,528	€123	41%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Casa Camilla - Arty Suite nel centro storico	€11,926	€78	39%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (6)
Appartamento sui tetti di Parma	€21,599	€73	78%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (11)
Parma Historic Center Apartment 7min from Duomo	€20,115	€75	69%	1	1	1	€44	❌	❌	❌	N / Y	⭐️ 4.5 (12)
Nido di Borgo35	€28,226	€120	62%	1	1	1	€30	❌	✅	✅	Y / Y	⭐️ 5 (3)
New Dalmazia 6	€18,471	€93	51%	1	1	1	€64	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
garage36 - industrial style	€32,645	€120	74%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (26)
Casa Nina	€12,553	€77	44%	1	1	1	€10	❌	❌	❌	Y / N	⭐️ 4.8 (15)
Casa VERDI "Nabucco" plain city center of Parma	€18,297	€49	100%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (148)
Little House	€14,819	€74	54%	1	1	2	€29	❌	❌	✅	N / Y	⭐️ 0 (2)
Maison Des Arts	€25,736	€80	87%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (128)
Casetta Mia	€9,755	€46	54%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (81)
Parma City Centre with Patio	€15,207	€70	59%	1	1	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Bilocale di charme nel centro storico di Parma	€17,868	€60	75%	1	1	7	€59	❌	❌	❌	Y / Y	⭐️ 5 (3)
Splendid two-room apartment in the center of Parma	€16,409	€79	57%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa Ilaria Centro Storico	€22,452	€70	81%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Alloggio Senape	€24,744	€102	66%	1	1	1	€0	❌	✅	✅	Y / Y	⭐️ 5 (3)
Borgo delle colonne 16	€18,733	€119	41%	1	1	1	€64	❌	❌	❌	Y / Y	⭐️ 5 (3)
Appartamento BdB 32	€13,724	€91	41%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (11)
Bilocale Mentana 21	€18,829	€69	75%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (22)
Silenzioso bilocale in centro	€16,335	€112	40%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)

Return Metrics

19.26% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,663	€7,326	€10,990	€14,653	€18,317	€36,634	€109,904
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€55,999	€55,999	€55,999	€55,999	€55,999	€55,999	€55,999
Down Payment	€14,000	€14,000	€14,000	€14,000	€14,000	€14,000	€14,000
Property Appreciation	€2,100	€4,263	€6,490	€8,785	€11,149	€24,074	€99,908
Total Return	€75,763	€81,589	€87,481	€93,439	€99,466	€130,708	€279,812

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.26%

Cap Rate

10.56%

Return on Investment

35.49%

Via Corso Corsi Parma, Emilia-Romagna, 43121

1 bed • 1 bath • 2 guests

Purchase Price

113

Airbnb Investor Score

€3,663

Annual Profit

10.6%

Cap Rate

19.3%

Cash on Cash

€19,261

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €74/night at 58% occupancy.Projected nightly rate is €85/night at 62% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€19,193

Avg annual revenue

62%

Avg occupancy rate

€85

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

€5k

€15k

€25k

€35k

€3,663

Profit

Revenue

€19,261

Operating Expenses

€11,865

Operating Income

€7,397

Mortgage & Taxes

€3,733

Profit (Cash Flow)

€3,663

€19,016

Cash Investment

Down Payment

€14,000

Renos & Furnishing

€2,916

Closing Costs

€2,100

Total

€19,016

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.26%

Cap Rate

10.56%

Return on Investment

35.49%