BNBCalc Short Term Rental Investment Analysis Via Dancalia, Eraclea Mare, Veneto, 30020

1 bed • 1 bath • 3 guests • €90

BNB

Calc

Annual Revenue

€20,143

Profit (Cash Flow)

€8,505

Cap Rate

9454.9%

Annual Revenue

€20,143

AirDNA projects €59/night at 54% occupancy ($11,678). Airbtics projects €85/night at 65% occupancy ($20,142). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, €85 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,656	€19,472	€31,325	€44,952
Occupancy	51%	71%	81%	93%
Nightly Rate	€62	€74	€104	€130

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lecci by Interhome	€17,683	€63	77%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (1)
app. La Rustica 3 persone n 205 con wi-fi	€16,497	€45	100%	1	1	7	€0	✅	❌	✅	Y / N	⭐️ 4.5 (25)
appart. La Rustica con piscina 3-4 p. WI-FI n. 207	€9,898	€45	60%	1	1	1	€0	✅	❌	✅	Y / N	⭐️ 4.6 (14)
HOME C 44 - con posto spiaggia	€30,404	€95	84%	1	1	5	€95	❌	❌	✅	N / Y	⭐️ 4.5 (64)
Lecci by Interhome	€12,227	€62	54%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Appartamento in Jesolo Pineta	€14,634	€77	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Elegantemare apartment it027013C2DVQBP8NR	€19,737	€65	81%	1	1	7	€28	❌	❌	✅	Y / Y	⭐️ 5 (12)
appartamento n 8 fronte pineta condominio Elite	€14,751	€71	57%	1	1	7	€0	✅	❌	✅	Y / N	⭐️ 0 (2)
Alloggio con idromassaggio privato e piscina	€20,463	€86	63%	1	1	2	€48	✅	✅	✅	Y / Y	⭐️ 4.5 (17)
HOME C - bungalow 40 - con posto spiaggia	€29,972	€95	83%	1	1	5	€66	❌	❌	❌	N / Y	⭐️ 5 (28)
Hermitage by Interhome	€11,482	€63	50%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
appartamento Verdemare it027013c27neztvd	€16,510	€51	88%	1	1	5	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Vacanze Residence Mimose	€17,664	€112	43%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa Le Acque	€12,009	€44	73%	1	1	4	€38	❌	❌	❌	Y / N	⭐️ 5 (55)
Appartamento Sunny	€17,594	€130	37%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
app. La Rustica da 4max6 persone app 206 wi-fi	€11,144	€57	53%	1	1	7	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
app. La Rustica con piscina WI-FI n. 202	€27,172	€74	100%	1	1	7	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Casa Lolita - Eraclea Mare (VE)	€39,787	€133	82%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beach & Country Classic Bilo	€21,446	€172	34%	1	1	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Lovely apartment ground floor nearly Eraclea sea	€25,519	€103	62%	1	1	31	€76	❌	❌	❌	Y / N	⭐️ 4.5 (16)
Bungalow in Caorle with garden furniture	€13,091	€50	71%	1	1	1	€0	✅	❌	❌	N / Y	⭐️ 4.3 (12)
Luminoso appartamento bilocale al piano terra	€28,915	€104	75%	1	1	5	€48	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
frontespiaggia piscina 6p. letto	€7,566	€40	46%	1	1	2	€29	✅	❌	✅	N / N	⭐️ 0 (1)
Bilocale incantevole con giardino al piano terra	€30,158	€104	78%	1	1	5	€48	✅	❌	✅	Y / Y	⭐️ 5 (15)
Residence ROMA - Eraclea mare	€19,213	€80	66%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Magnolie	€14,257	€51	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (16)
[10min dalla spiaggia] Eraclea - FREE PARK 4	€30,791	€105	80%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
ap. n.304 condominio La Rustica	€13,457	€71	52%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
app.n.10 condominio Elite 4 persone wi-fi	€25,554	€70	100%	1	1	5	€0	✅	❌	✅	Y / N	⭐️ 4.5 (7)
La villetta per il relax	€23,559	€74	86%	1	1	2	€48	✅	✅	✅	N / Y	⭐️ 5 (72)
Appartamento localita' Altanea	€10,710	€68	43%	1	1	3	€0	✅	❌	❌	Y / N	⭐️ 5 (1)
Residence Mimose (61mimoe006)	€21,141	€76	76%	1	1	1	€0	✅	❌	❌	N / Y	⭐️ 4 (14)
Casa Blu Residence Hermitage	€23,767	€70	93%	1	1	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (31)
amaremare IT027013C2HYJTW73h	€25,724	€70	100%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (29)
Domek z 1 sypialnią	€17,390	€113	42%	1	1	31	€0	✅	❌	❌	N / N	⭐️ 0 (1)
Bungalow in Caorle with garden furniture	€10,566	€41	71%	1	1	1	€0	✅	❌	❌	N / Y	⭐️ 3.2 (5)
Appartamento bilocale con giardino	€28,535	€104	74%	1	1	5	€48	✅	❌	✅	Y / Y	⭐️ 5 (46)

Return Metrics

299.64% 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)	€8,504	€17,009	€25,513	€34,018	€42,522	€85,045	€255,137
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€71	€71	€71	€71	€71	€71	€71
Down Payment	€18	€18	€18	€18	€18	€18	€18
Property Appreciation	€2	€5	€8	€11	€14	€30	€128
Total Return	€8,597	€17,104	€25,612	€34,119	€42,627	€85,166	€255,356

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

299.64%

Cap Rate

9,454.88%

Return on Investment

299.78%

Via Dancalia Eraclea Mare, Veneto, 30020

1 bed • 1 bath • 3 guests

Purchase Price

85396

Airbnb Investor Score

€8,504

Annual Profit

9454.9%

Cap Rate

299.6%

Cash on Cash

€20,143

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €59/night at 54% occupancy.Projected nightly rate is €85/night at 65% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€19,276

Avg annual revenue

65%

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

€20k

€30k

€40k

€8,505

Profit

Revenue

€20,143

Operating Expenses

€11,633

Operating Income

€8,509

Mortgage & Taxes

€5

Profit (Cash Flow)

€8,505

€2,838

Cash Investment

Down Payment

€18

Renos & Furnishing

€2,818

Closing Costs

€3

Total

€2,838

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

299.64%

Cap Rate

9,454.88%

Return on Investment

299.78%