BNBCalc Short Term Rental Investment Analysis Via de’ Romei, Ferrara, Emilia-Romagna, 44121

1 bed • 1 bath • 4 guests • $140,000

BNB

Calc

Annual Revenue

$27,839

Profit (Cash Flow)

$6,654

Cap Rate

10.1%

Annual Revenue

$27,839

AirDNA projects $93/night at 55% occupancy ($18,682). Airbtics projects $91/night at 62% occupancy ($20,607). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,967	$22,815	$28,758	$39,663
Occupancy	45%	66%	74%	85%
Nightly Rate	$77	$92	$103	$124

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Centralissima Mansarda tra Castello e Cattedrale	$26,742	$158	45%	1	2	2	$54	❌	❌	✅	N / Y	⭐️ 4.9 (8)
Stanza indipendente	$7,448	$55	37%	1	0	1	$0	❌	❌	❌	N / N	⭐️ 4.3 (44)
Appartamento in centro con terrazzo	$23,614	$96	67%	1	2	1	$9	❌	❌	✅	Y / Y	⭐️ 4.8 (169)
Apartment in the heart of Ferrara	$18,300	$50	100%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (295)
AB Plus - via Mazzini 8 Deluxe	$27,277	$94	75%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Maison Contrari	$23,161	$136	46%	1	1	2	$24	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ampio Loft in Centro Storico	$19,325	$80	66%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (118)
A due passi dal Castello	$17,394	$104	45%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Elegante appartamento nel cuore di Ferrara	$20,993	$65	85%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
2 min from San Romano Cathedral Museum Apt	$21,765	$74	77%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Duplex APT in city center with private parking!	$12,739	$42	76%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.4 (27)
Il loft dei Duelli	$11,068	$78	38%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
TERZO PIANO - Heritage art house	$24,481	$103	64%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (71)
[ 1nterno 1 Apt ] - Ferrara Center - Garden	$22,526	$68	88%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (72)
Lussuoso appartamento Ferrara centro - Interno 11	$18,234	$94	53%	1	1	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (6)
Cortevecchia#13	$29,473	$121	66%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
La Casa degli Zii - Appartamento in centro storico	$18,082	$93	52%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Loft&Art	$21,741	$135	44%	1	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (95)
BICICLO 2 ferrara città	$28,548	$104	75%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
The Home of the Duke! In the historic centre!	$26,028	$100	68%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Ferrara Volte Center Apartment x3	$18,662	$66	74%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
InCastrum - Mansarda in centro storico	$24,649	$83	79%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Private Parking + Shakespeare Attic	$25,564	$92	74%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
La Suite di Giulia	$25,167	$94	70%	1	1	1	$32	❌	❌	✅	N / Y	⭐️ 5 (19)
Palazzo Sabbioni Suite del Conte garden view	$11,427	$92	33%	1	1	1	$32	❌	❌	❌	N / Y	⭐️ 4.9 (52)
Intero Alloggio in pieno centro storico	$20,258	$123	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Ferrara Mayr White Apartment	$34,489	$99	92%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Vizi e Virtù	$30,180	$133	62%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (2)
Palazzo Sabbioni romantic room garden view	$16,976	$122	37%	1	1	1	$32	❌	❌	❌	N / Y	⭐️ 4.8 (15)
Green Rooms Piano Terra	$19,647	$88	61%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (59)
Mansarda Colombo + Private Parking	$23,950	$90	70%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
Bilocale nell’antico ghetto ebraico	$12,110	$55	58%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.7 (73)
I Papaveri	$14,004	$77	48%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Ferrara City centre appartment	$24,119	$90	73%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.8 (31)
itettidiferrara	$22,135	$84	72%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (181)
[Centro storico]Monolocale -5 min Castello Estense	$21,378	$99	59%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Appartamento Il Turco	$20,599	$84	67%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (46)
Charming, luxury studio in historic building.	$17,639	$52	91%	1	1	2	$15	❌	❌	❌	N / Y	⭐️ 4.8 (338)

Return Metrics

18.8% 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)	$6,654	$13,308	$19,962	$26,616	$33,270	$66,541	$199,624
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$111,999	$111,999	$111,999	$111,999	$111,999	$111,999	$111,999
Down Payment	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000
Property Appreciation	$4,200	$8,526	$12,981	$17,571	$22,298	$48,148	$199,816
Total Return	$150,854	$161,834	$172,944	$184,187	$195,569	$254,689	$539,441

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.8%

Cap Rate

10.08%

Return on Investment

36.24%

Via de’ Romei Ferrara, Emilia-Romagna, 44121

1 bed • 1 bath • 4 guests

Purchase Price

107

Airbnb Investor Score

$6,654

Annual Profit

10.1%

Cap Rate

18.8%

Cash on Cash

$27,839

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $93/night at 55% occupancy.Projected nightly rate is $91/night at 62% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$20,549

Avg annual revenue

62%

Avg occupancy rate

$91

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

$6,654

Profit

Revenue

$27,839

Operating Expenses

$13,718

Operating Income

$14,121

Mortgage & Taxes

$7,466

Profit (Cash Flow)

$6,654

$35,388

Cash Investment

Down Payment

$28,000

Renos & Furnishing

$3,188

Closing Costs

$4,200

Total

$35,388

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.8%

Cap Rate

10.08%

Return on Investment

36.24%