BNBCalc Short Term Rental Rental Arbitrage Analysis Via Giovanni Brotto, Padova, Veneto, 35128

2 bed • 1.5 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€31,069

Profit (Cash Flow)

€14,473

Cash on Cash Return

333.7%

Annual Revenue

€31,069

AirDNA projects €89/night at 61% occupancy ($19,791). Airbtics projects €112/night at 76% occupancy ($31,068). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, €112 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,412	€30,533	€46,340	€61,287
Occupancy	67%	79%	89%	93%
Nightly Rate	€81	€102	€138	€173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elegante alloggio in casa storica-Borgo Portello	€25,518	€119	57%	2	1	1	€20	❌	❌	❌	N / Y	⭐️ 5 (46)
enJoy Home - appartamento "I Papaveri"	€31,308	€93	89%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
home sweet home	€25,693	€76	90%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (146)
CIVICO 186 Al Santo/Ospedali	€21,124	€73	76%	2	1	1	€20	❌	❌	❌	N / Y	⭐️ 5 (105)
enJoy Home - Attic in centre/Hospital with terrace	€28,184	€84	89%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (7)
C-Apartment Scrovegni luxury suite	€56,059	€167	88%	2	1	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (30)
C-Apartment Pedrocchi luxury suite	€47,728	€138	91%	2	1	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (50)
[PRATO DELLA VALLE 200 mt] - Luxury apartment	€36,466	€189	51%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (35)
Peaceful Portello home	€30,517	€92	89%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (107)
Appartamento Best Forcellini	€30,430	€104	80%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Res Sant’Eufemia	€35,441	€139	68%	2	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (6)
Casa dolce casa	€22,247	€73	80%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (99)
S. Antonio Garden Flat x5 - Lovely Terrace	€28,216	€83	88%	2	1	2	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Santa Rita Apt x5 with Private Garden	€30,724	€91	88%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
HT® - Exclusive loft in the centre of Padua	€61,304	€177	94%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (135)
Intera Casa - Loft Porta Portello	€36,896	€120	83%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (136)
Casa Anna - 2 bedrooms apartment	€39,285	€160	63%	2	1	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (4)
Penthouse with terrace over Basilica del Santo -9A	€50,527	€211	64%	2	1	1	€43	❌	❌	❌	Y / Y	⭐️ 5 (39)
Luxury Battisti	€30,605	€114	70%	2	2	31	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
LocatelliApartment-Patio Living-In the very center	€39,560	€208	52%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Hundred & Forty Nine	€19,815	€68	78%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
Brandolese - Apartment	€28,134	€78	96%	2	2	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (276)
Daisy Home - Padova vicino Ospedale	€25,744	€103	60%	2	1	2	€86	❌	❌	❌	Y / Y	⭐️ 4 (5)
Casa Moretta Padova Santa Sofia	€38,324	€130	75%	2	1	2	€91	❌	❌	❌	Y / Y	⭐️ 5 (7)
Santa Rita Flat x6 Free Parking On Street!	€24,437	€85	75%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
A gem in the city heart	€45,392	€135	91%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (140)
Ospedali & Prato della Valle Apt with parking	€26,736	€74	95%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Mansarda Santa Giustina	€22,355	€70	86%	2	2	1	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
NEW Galleria Eremitani Exclusive Elegant Apartment	€31,411	€101	79%	2	2	1	€82	❌	❌	❌	Y / Y	⭐️ 5 (44)
Palazzo Ruzante - New York Apt	€35,528	€162	55%	2	2.5	2	€87	❌	❌	❌	Y / Y	⭐️ 5 (43)
Prato Della Valle Apt x4	€21,309	€68	80%	2	1	2	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
San Fermo 21 - Luxury Stay in the heart of Padua!	€41,643	€173	64%	2	2	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (58)
Appartamento grazioso con posto auto e WI-FI	€25,331	€88	75%	2	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (115)
Two Bedrooms Beautiful Apt. in the heart of Padua	€29,261	€111	72%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (26)
La Loggetta: delizioso appartamento, centro Padova	€30,177	€91	91%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (184)
Maison Ametista Comfort Apt.	€21,734	€60	98%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (141)
Casa Silver e Toni nice apartment in Padua	€14,538	€53	71%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (45)
Appartamento Carli - Cod. I. : IP0280600144	€20,808	€114	50%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (84)
Think Positive Flat - with parking	€30,892	€87	93%	2	1	2	€87	❌	❌	❌	Y / Y	⭐️ 5 (40)
Appartamento Dolly Locazione su misura	€25,757	€148	45%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.7 (40)

Return Metrics

333.73% 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)	€14,472	€28,945	€43,418	€57,891	€72,364	€144,729	€434,188
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	€14,472	€28,945	€43,418	€57,891	€72,364	€144,729	€434,188

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

333.73%

Payback Period Days

109

Return on Investment

333.73%

Via Giovanni Brotto Padova, Veneto, 35128

2 bed • 1.5 bath • 2 guests

Monthly Rent

€31,069

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €89/night at 61% occupancy.Projected nightly rate is €112/night at 76% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€31,678

Avg annual revenue

76%

Avg occupancy rate

€112

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

€30k

€45k

€60k

€14,473

Profit

Revenue

€31,069

Operating Expenses

€11,796

Operating Income

€19,273

Net Effective Rent

€4,800

Profit (Cash Flow)

€14,473

€4,337

Cash Investment

Renos & Furnishing

€4,248

Setup Costs

€89

Total

€4,337

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

333.73%

Payback Period Days

109