BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Giosuè Carducci, Tolmezzo, Friuli-Venezia Giulia, 33028

2 bed • 1 bath • 5 guests • €130,000

BNB

Calc

Annual Revenue

€33,418

Profit (Cash Flow)

€12,737

Cap Rate

15.1%

Annual Revenue

€33,418

AirDNA projects €96/night at 46% occupancy ($16,198). Airbtics projects €114/night at 57% occupancy ($23,810). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, €114 rate per night.

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

Percentiles25%50%75%90%
Revenue€14,071€19,752€33,823€56,037
Occupancy46%53%65%84%
Nightly Rate€81€97€135€174

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Casa Vacanza "Alle porte del Palar"

No image available

€13,872
€58
62%
223€31❌❌❌Y / Y⭐️ 5 (7)
Casa Vacanze IL BEARČ

No image available

€17,968
€93
53%
223€0❌❌❌Y / Y⭐️ 0 (0)
Casa con vista sulla valle alpina

No image available

€16,176
€100
40%
233€41❌❌❌Y / Y⭐️ 5 (12)
Holidayhome La finestra sulla Contea near Zoncolan

No image available

€19,741
€74
72%
222€31❌❌✅Y / Y⭐️ 5 (3)
Carnia Zoncolan: Bicamere Pasca 3

No image available

€28,646
€162
46%
222€41❌❌❌Y / Y⭐️ 0 (0)
A Tolmezzo da Matte e Ale

No image available

€12,067
€52
61%
211€26❌❌❌N / Y⭐️ 5 (90)
Appartamento Da Zenz

No image available

€29,453
€94
86%
222€0❌❌❌Y / Y⭐️ 4.8 (6)
Albergo Diffuso Sutrio Zoncolan - Parnassia

No image available

€41,265
€134
84%
221€0❌❌✅Y / Y⭐️ 4.7 (15)
Casa Cjandus

No image available

€17,634
€97
46%
222€41❌❌✅N / Y⭐️ 4.9 (78)
House Gilda - panoramic loft for 4

No image available

€21,359
€139
42%
223€0❌❌❌Y / Y⭐️ 4.7 (56)
VILLA ALESSANDRA

No image available

€17,307
€49
95%
212€18❌❌❌Y / Y⭐️ 4.8 (103)
Chalet Navauce

No image available

€46,938
€200
64%
222€0❌❌❌N / Y⭐️ 5 (1)
Ravascletto attic on site ski

No image available

€37,140
€160
61%
222€51❌❌❌Y / Y⭐️ 4.8 (9)
ALBERGO DIFFUSO SAURIS, Trilocale Terrace

No image available

€30,003
€167
49%
221€0❌❌✅Y / Y⭐️ 5 (2)
Ski-in/ski-out, balcony sauna, free parking & WiFi

No image available

€54,715
€286
47%
224€153❌❌✅N / Y⭐️ 4.8 (14)
Casa Vacanze Ranuncolo 5

No image available

€21,290
€171
34%
222€0❌❌✅Y / Y⭐️ 5 (6)
das Bergerleben - feel-good apartment, Nassfeld

No image available

€21,352
€95
53%
223€87✅❌✅Y / Y⭐️ 0 (0)
Spacious: the slopes at your fingertips

No image available

€52,368
€212
67%
223€81❌❌❌Y / Y⭐️ 4.7 (3)
Casa Vacanze Ranuncolo 6

No image available

€32,560
€171
52%
222€0❌❌✅Y / Y⭐️ 4.7 (16)
A cottage in the wood.

No image available

€19,313
€96
54%
223€36❌❌✅Y / Y⭐️ 4.8 (77)
Ferienwohnung Salburg - Tröpolach / Nassfeld

No image available

€17,732
€93
51%
223€92❌❌✅Y / Y⭐️ 5 (3)
Casa a Sappada 8 posti letto

No image available

€25,670
€132
53%
222€0❌❌✅Y / Y⭐️ 4.8 (134)
Da Giulia

No image available

€13,734
€105
33%
232€26❌❌✅Y / Y⭐️ 5 (1)
Appartamento Da Valerio

No image available

€29,799
€112
73%
222€0❌❌✅N / Y⭐️ 4 (1)
"La Polse", un nido tra le montagne

No image available

€15,752
€78
54%
211€26❌❌✅Y / Y⭐️ 5 (44)
Cjase dai Fornasirs 1

No image available

€19,802
€102
53%
213€0❌❌❌Y / Y⭐️ 5 (5)
Ravascletto Casolare vista bosco giardino

No image available

€13,598
€73
42%
214€71❌❌✅N / Y⭐️ 4.7 (26)
Casa Mia, WiFi e Parcheggio nel cuore del Friuli

No image available

€19,885
€80
65%
211€41❌❌✅Y / Y⭐️ 5 (33)
Ta cjasa di là

No image available

€10,818
€50
59%
212€0❌❌✅N / Y⭐️ 4.9 (46)
Chalet Navauce - Primo Piano

No image available

€20,002
€93
59%
212€0❌❌❌N / Y⭐️ 4.8 (8)
La Corleta di Sora

No image available

€19,127
€92
57%
213€0❌❌❌Y / N⭐️ 4.5 (2)
Appartamento Da Rizzi

No image available

€20,465
€64
87%
212€0❌❌✅Y / Y⭐️ 5 (8)
Tipica casa carnica

No image available

€11,334
€82
32%
215€51❌❌✅Y / Y⭐️ 4.8 (43)
Stali di Ettore e Luigina

No image available

€20,465
€110
51%
213€0❌❌✅N / Y⭐️ 4.5 (2)
La Vita

No image available

€26,629
€98
73%
212€30❌❌✅Y / Y⭐️ 5 (4)
Dona's house, holidays with friends

No image available

€42,210
€212
52%
212€51❌❌✅Y / Y⭐️ 4.5 (2)
Appartamento Da Glosar

No image available

€22,832
€71
88%
212€0❌❌❌Y / Y⭐️ 5 (1)
Tôs's family house (Cjase lì dai Tôs)

No image available

€13,569
€82
44%
222€41❌❌✅Y / Y⭐️ 5 (38)
Das Bergerleben - Wohlfühlapartment am Nassfeld A2

No image available

€31,238
€122
65%
221€87✅❌✅Y / Y⭐️ 5 (2)

Return Metrics

37.1% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€12,736€25,473€38,210€50,947€63,684€127,369€382,108
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€103,999€103,999€103,999€103,999€103,999€103,999€103,999
Down Payment€26,000€26,000€26,000€26,000€26,000€26,000€26,000
Property Appreciation€3,900€7,917€12,054€16,316€20,705€44,709€185,544
Total Return€146,636€163,390€180,265€197,263€214,390€302,078€697,652

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

37.1%

Cap Rate

15.13%

Return on Investment

53.79%

property-location

Via Giosuè Carducci Tolmezzo, Friuli-Venezia Giulia, 33028

2 bed • 1 bath • 5 guests

€33,418

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €96/night at 46% occupancy ($16,198.12). Airbtics projects €114/night at 57% occupancy ($23,810).

Top 11% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€23,130

Avg annual revenue

56%

Avg occupancy rate

€114

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

€40k

€55k

Sign up to see the data on 40 all comparables

€12,737

Profit

Revenue

€33,418

Operating Expenses

€13,748

Operating Income

€19,670

Mortgage & Taxes

€6,933

Profit (Cash Flow)

€12,737

€34,331

Cash Investment

Down Payment

€26,000

Renos & Furnishing

€4,431

Closing Costs

€3,900

Total

€34,331

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

37.1%

Cap Rate

15.13%

Profit (Cummulative)

€12,737

€104,000

€4,431

€3,900

€0

Total Gain

€18,468