BNBCalc Short Term Rental Rental Arbitrage Analysis Via del Cortone, Perugia, Umbria, 06121

2 bed • 1 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€23,996

Profit (Cash Flow)

€5,160

Cash on Cash Return

113.0%

Annual Revenue

€23,996

AirDNA projects €117/night at 56% occupancy ($23,995). Airbtics projects €123/night at 59% occupancy ($26,514). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, €117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,373	€26,014	€40,334	€54,520
Occupancy	49%	60%	71%	80%
Nightly Rate	€85	€117	€154	€183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trompe l'oeil	€51,341	€182	77%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
La Torretta della Penna...stile super-panoramico	€28,318	€149	52%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Appartamento centrale	€34,078	€108	86%	2	2	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (126)
Apartment in the historical center .. only emotion	€28,150	€122	63%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (116)
Apartment Perugia , the center of the city	€44,418	€178	67%	2	2	3	€31	❌	❌	✅	N / Y	⭐️ 4.9 (12)
Sofy & Milo's Patio - 110mq nel centro di perugia	€30,106	€147	56%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Nima Boutique House Suite 1	€43,521	€131	91%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Casa Luce	€23,642	€168	38%	2	2	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (19)
Street art in the centre...	€27,641	€186	40%	2	2	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (7)
City Center Baldo	€26,254	€102	69%	2	2	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apt. AMBRA - centro storico Perugia- max.8 persone	€22,881	€128	47%	2	2	1	€41	❌	❌	❌	Y / Y	⭐️ 4.4 (28)
[DolceVita]Two Bedroom Apartment	€40,650	€183	60%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Casa Faustina	€29,034	€135	57%	2	2	3	€31	❌	❌	❌	N / Y	⭐️ 5 (3)
Appartamento in palazzo dell'ottocento	€15,578	€113	37%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Appartamento via del Grillo 8	€13,949	€52	74%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (108)
Appartamento in centro storico	€19,242	€101	52%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (260)
Nima Oberdan House	€32,131	€113	78%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (7)
WelcHome - Suite quadrupla con bagno turco	€40,889	€211	53%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Il nido del canterino	€23,753	€87	74%	2	1	2	€15	❌	❌	✅	Y / Y	⭐️ 5 (91)
Sant'Anna Modern Suite Apt.very near to center	€30,610	€131	63%	2	2	1	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Apartment "Madonna di Braccio" Heart of the city	€15,105	€82	50%	2	1	5	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
Every window is a painting in the heart of Perugia	€24,281	€82	80%	2	2	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (67)
CieloTerra:Perugia	€32,264	€153	49%	2	1	2	€155	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Casa dell'arte in centro storico con idromassaggio	€10,899	€87	34%	2	2	2	€19	❌	✅	❌	Y / N	⭐️ 4.6 (31)
Urban Oasis: Central Apartment with Garden	€17,820	€68	64%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 4 (7)
casa di Bibish	€13,488	€81	45%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Charming apartment in the center	€12,020	€75	43%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (36)
Jazz e Cioccolato GuestHouse free parking in città	€24,761	€111	60%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (46)
Exclusive Apartment in Piazza Italia in Perugia	€16,486	€76	53%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (47)
City Center Baldo	€46,555	€166	76%	2	2	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (3)
Ideale per vivere il Centro storico di Perugia	€20,030	€68	80%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Accogliente appartamento ideale per famiglie	€30,846	€105	80%	2	1	1	€5	❌	❌	✅	Y / Y	⭐️ 4.9 (104)
Corso Vannucci 87	€35,928	€158	62%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Central apartment with 2 bedrooms and terrace	€19,298	€97	54%	2	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (15)
A Prima Vista: new, central, charming.	€16,963	€72	64%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
WelcHome - Suite quadrupla con bagno turco	€36,759	€186	54%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
trio jazz	€16,307	€62	70%	2	1	3	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
WelcHome - Suite quadrupla con sauna	€30,832	€122	69%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Elegante appartamento in centro	€17,566	€130	37%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)

Return Metrics

112.98% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,159	€10,319	€15,479	€20,639	€25,799	€51,599	€154,798
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€5,159	€10,319	€15,479	€20,639	€25,799	€51,599	€154,798

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

112.98%

Payback Period Days

323

Return on Investment

112.98%

Via del Cortone Perugia, Umbria, 06121

2 bed • 1 bath • 5 guests

Monthly Rent

€23,996

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €117/night at 56% occupancy ($23,995.7). Airbtics projects €154/night at 59% occupancy ($26,514).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€26,388

Avg annual revenue

59%

Avg occupancy rate

€123

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

€35k

€50k

€5,160

Profit

Revenue

€23,996

Operating Expenses

€11,636

Operating Income

€12,360

Net Effective Rent

€7,200

Profit (Cash Flow)

€5,160

€4,567

Cash Investment

Renos & Furnishing

€4,471

Setup Costs

€95

Total

€4,567

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

112.98%

Payback Period Days

323