BNBCalc Short Term Rental Investment Analysis Via dei Dogi, Lido di Jesolo, Jesolo Metropolitan City of Venice, Italy

3 bed • 2 bath • 6 guests • €400,000

BNB

Calc

Annual Revenue

€66,798

Profit (Cash Flow)

€27,750

Cap Rate

12.3%

Annual Revenue

€66,798

AirDNA projects €137/night at 59% occupancy ($29,561). Airbtics projects €175/night at 61% occupancy ($39,016). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, €234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,375	€37,713	€68,398	€96,461
Occupancy	47%	64%	78%	86%
Nightly Rate	€111	€159	€234	€299

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
VILLA Trifoglio M0270196844	€18,580	€58	84%	3	1	2	€53	❌	❌	✅	N / Y	⭐️ 4.6 (99)
Ampio appartamento con garage e posti spiaggia	€26,789	€112	65%	3	1	3	€115	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Dainese Apartments, Casa Abigail	€24,576	€100	66%	3	2	1	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Casa al mare "Wanderlust"	€20,995	€126	40%	3	3	4	€73	❌	❌	✅	Y / Y	⭐️ 5 (9)
Casa al mare in pineta con parcheggio.	€36,133	€171	56%	3	2	3	€115	❌	❌	✅	Y / Y	⭐️ 5 (23)
[VENEZIA]Ampia Casa 100mq con Giardino	€43,638	€159	65%	3	1	1	€211	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
PRIVATE VILLA / 3 BEDROOM / 15min from the beaches	€101,788	€277	98%	3	2	10	€68	❌	❌	✅	Y / Y	⭐️ 4 (3)
Luxury Apartment Jesolo.Zentrum.Pool. Beach.	€36,130	€254	32%	3	2	4	€158	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Villa Pinus	€28,139	€211	34%	3	3	3	€42	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
JESOLO VILLA 7 PERSON,GARDEN, 200mt from the beach	€23,311	€68	92%	3	2	7	€94	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Villa tre Cai , vicina al mare e a Jesolo.	€36,332	€121	82%	3	3	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (2)
# Aquileia ° / Modern Apartment [Park]	€13,556	€74	43%	3	1	3	€241	❌	❌	✅	Y / N	⭐️ 4.5 (17)
Seaside FamilyHouse, 3 rooms, wifi&parking	€45,318	€189	62%	3	2	3	€115	❌	❌	✅	Y / Y	⭐️ 5 (1)
P.zza Torino - 300 Mt Mare - 3 Camere	€39,525	€292	37%	3	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (4)
Nuova costruzione zona centrale	€31,777	€107	80%	3	2	5	€21	✅	❌	✅	Y / Y	⭐️ 5 (32)
attico 3 camere p.zza milano	€31,729	€160	50%	3	2	3	€84	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Le Rose	€18,285	€77	65%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (35)
APPARTAMENTO DALMAZIA 10	€22,986	€134	44%	3	1	3	€115	❌	❌	✅	Y / Y	⭐️ 4.2 (7)
Fronte mare - terrazzo e spiaggia	€36,491	€119	84%	3	1	6	€105	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Seafront Apartment with Beach, Pool & Free Parking	€47,904	€159	81%	3	1	5	€62	✅	❌	✅	Y / Y	⭐️ 0 (5)
Cà Del Mar - Villa con giardino e piscina	€65,434	€272	65%	3	2	5	€105	✅	❌	✅	Y / Y	⭐️ 4.8 (16)
[FREE PARK]Villa vicino a Venezia	€40,166	€229	48%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stupenda villa fronte mare	€95,320	€299	86%	3	2	7	€84	❌	❌	✅	Y / Y	⭐️ 4.6 (6)
Appartamento "Cà Silis"	€19,148	€111	42%	3	2	3	€220	❌	❌	✅	Y / Y	⭐️ 5 (3)
Ampio Appartamento tricamere nuovo ed incantevole	€40,091	€202	54%	3	1	4	€16	❌	❌	❌	Y / Y	⭐️ 5 (17)
[Piazza Drago] Due Passi dal Mare - 6 Posti Letto	€48,598	€171	76%	3	2	1	€94	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Don Bosco 1 - Carraro Immobiliare Jesolo	€72,142	€223	88%	3	2	1	€94	❌	❌	✅	Y / N	⭐️ 4 (2)
APPARTAMENTO FRONTE MARE JESOLO	€48,413	€200	66%	3	1	14	€85	❌	❌	✅	Y / N	⭐️ 4.8 (15)
Loft in pieno centro a jesolo! Movida Pzz Marconi	€33,918	€124	75%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Appartamento a 150metri dal mare - Piazza Milano	€36,645	€92	100%	3	1	14	€262	❌	❌	❌	Y / N	⭐️ 4.9 (9)
Appartamento con Piscina Jesolo	€25,550	€111	58%	3	2	3	€63	✅	❌	❌	Y / N	⭐️ 4.5 (2)
Lodge Deluxe Dog - c/o Jesolo Mare F.C. Village	€80,982	€351	63%	3	2	1	€0	✅	❌	✅	Y / N	⭐️ 3 (2)
Lodge Deluxe Dog 5P- c/o Jesolo Mare F.C. Village	€73,132	€317	63%	3	2	1	€0	✅	❌	✅	Y / N	⭐️ 5 (1)
Newly constructed luxury beach front apartment	€36,428	€321	31%	3	2	4	€136	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Appartamento accogliente a due passi dal mare	€20,840	€75	76%	3	1	6	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
casa a schiera, a 150mt dal mare	€25,724	€126	56%	3	2	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (8)
JESOLO VILLETTA 7 PERSONE,GIARDINO,CANI BENVENUTI	€22,317	€77	78%	3	2	4	€94	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Lodge Deluxe 3P- c/o Jesolo Mare F.C. Village	€59,636	€307	53%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 4 (1)

Return Metrics

28.25% 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)	€27,750	€55,500	€83,250	€111,000	€138,750	€277,501	€832,505
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€319,999	€319,999	€319,999	€319,999	€319,999	€319,999	€319,999
Down Payment	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000
Property Appreciation	€12,000	€24,360	€37,090	€50,203	€63,709	€137,566	€570,904
Total Return	€439,750	€479,860	€520,341	€561,204	€602,460	€815,068	€1,803,410

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.25%

Cap Rate

12.27%

Return on Investment

46.21%

Via dei Dogi Lido di Jesolo, Veneto, 30016

3 bed • 2 bath • 6 guests

Purchase Price

152

Airbnb Investor Score

€27,750

Annual Profit

12.3%

Cap Rate

28.3%

Cash on Cash

€66,798

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €137/night at 59% occupancy ($29,561.22). Airbtics projects €234/night at 61% occupancy ($39,016).

Occupancy Rate

Top 26% 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.

€39,106

Avg annual revenue

61%

Avg occupancy rate

€175

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

€15k

€40k

€70k

€105k

€27,750

Profit

Revenue

€66,798

Operating Expenses

€17,715

Operating Income

€49,083

Mortgage & Taxes

€21,333

Profit (Cash Flow)

€27,750

€98,203

Cash Investment

Down Payment

€80,000

Renos & Furnishing

€6,203

Closing Costs

€12,000

Total

€98,203

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.25%

Cap Rate

12.27%

Return on Investment

46.21%