BNBCalc Short Term Rental Rental Arbitrage Analysis Via Gabbiolo, , Trentino-Alto Adige, 38123

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€25,215

Profit (Cash Flow)

€1,497

Cash on Cash Return

48.0%

Annual Revenue

€25,215

AirDNA projects €91/night at 68% occupancy ($22,610). Airbtics projects €99/night at 70% occupancy ($25,215). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, €99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,900	€24,927	€36,295	€50,918
Occupancy	61%	72%	84%	95%
Nightly Rate	€79	€93	€116	€143

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Le Terrazze dal Sale'	€30,050	€111	74%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Valdodici - appartamento a Trento	€21,914	€78	77%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (44)
Esclusivo attico con terrazza in Centro Storico	€48,740	€143	93%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (91)
L'angolino apartment	€22,491	€86	69%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 5 (26)
Suite Trento Centro	€30,566	€133	62%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 5 (79)
Grazioso mini nel cuore del centro storico	€30,658	€109	76%	1	1	2	€10	❌	❌	✅	N / Y	⭐️ 4.8 (13)
Comodo, curato, vicino al centro e al Muse	€16,261	€46	95%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.9 (111)
Over the Castle Apartment	€22,445	€99	61%	1	1	2	€30	❌	✅	❌	Y / Y	⭐️ 5 (44)
Easy Flat	€25,604	€71	97%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Appartamento Milano 25 Trento città con parcheggio	€22,949	€108	58%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Note D'Oriente - Semicentro	€19,242	€80	66%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Appartamento Perini	€33,875	€116	80%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.2 (8)
Alfea Deluxe Loft	€37,519	€151	67%	1	1	2	€18	❌	❌	❌	Y / Y	⭐️ 5 (32)
Yugogo Mazzini 41 bilo - Trento	€36,797	€108	93%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
NIDUS - Design apartment in Trento downtown	€25,745	€103	67%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
La casa nel cortile	€20,723	€63	89%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Luminosa mansarda sulla collina est di Trento	€18,087	€77	61%	1	1	2	€51	❌	✅	✅	Y / Y	⭐️ 5 (59)
TrentoApartment	€24,936	€106	63%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 4.8 (25)
La Prioria Trento	€29,079	€135	59%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (12)
Appartamento Grazioli 27 Trento con parcheggio	€26,711	€140	52%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
L'antico maso in città	€22,043	€83	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Appartamento vicino al centro per affitti lunghi	€16,529	€55	81%	1	1	15	€51	❌	❌	✅	N / Y	⭐️ 4.8 (104)
Colorful holiday in Trentino -Italy	€13,266	€63	55%	1	1	1	€41	❌	❌	❌	N / Y	⭐️ 4.8 (99)
Appartamento Giacomo	€21,866	€82	72%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.9 (19)
Grazioso appartamentino in centro storico	€15,611	€85	47%	1	1	1	€41	❌	❌	❌	N / N	⭐️ 4.8 (81)
Castello Buonconsiglio, bilo 4 con garage incluso	€33,333	€93	98%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Zara30	€24,003	€86	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (83)
I Due Archi	€22,974	€74	84%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (48)
Piano B Apartment	€29,449	€93	86%	1	1	2	€26	❌	❌	❌	Y / N	⭐️ 4.9 (79)
Appartamento Corallo Rosso	€24,365	€85	78%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Casa Bronzetti	€23,396	€88	70%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (18)
Un nido caldo e accogliente nel cuore di Trento	€21,744	€68	86%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
La Casa di Vale - Suffragio	€28,069	€119	63%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (58)
Portico 88	€17,213	€46	98%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (200)
Luxury Muse Due	€35,098	€143	65%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Duomo flat	€28,895	€83	95%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Prezioso monolocale nel cuore di Trento	€29,641	€109	73%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 4.8 (116)

Return Metrics

48.01% 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)	€1,497	€2,994	€4,491	€5,988	€7,485	€14,970	€44,911
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	€1,497	€2,994	€4,491	€5,988	€7,485	€14,970	€44,911

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.01%

Payback Period Days

760

Return on Investment

48.01%

Via Gabbiolo Trentino-Alto Adige, 38123

1 bed • 1 bath • 1 guests

Monthly Rent

€25,215

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects €91/night at 68% occupancy ($22,610.43). Airbtics projects €99/night at 70% occupancy ($25,215).

Occupancy Rate

Top 53% 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.

€24,088

Avg annual revenue

70%

Avg occupancy rate

€98

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

€20k

€35k

€50k

€1,497

Profit

Revenue

€25,215

Operating Expenses

€11,718

Operating Income

€13,497

Net Effective Rent

€12,000

Profit (Cash Flow)

€1,497

€3,118

Cash Investment

Renos & Furnishing

€3,023

Setup Costs

€95

Total

€3,118

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

48.01%

Payback Period Days

760