BNBCalc Short Term Rental Investment Analysis Via Giulia, Trieste, Province of Trieste, Italy

1 bed • 1 bath • 1 guests • €200,000

BNB

Calc

Annual Revenue

€29,918

Profit (Cash Flow)

€5,725

Cap Rate

8.2%

Annual Revenue

€29,918

AirDNA projects €94/night at 65% occupancy ($22,347). Airbtics projects €92/night at 68% occupancy ($22,901). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 82% occupancy rate, €100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,173	€22,836	€30,668	€48,126
Occupancy	56%	72%	82%	88%
Nightly Rate	€73	€85	€100	€146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
nuovissimo appart x 4 a 2 passi da teatro Rossetti	€20,202	€76	72%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (117)
Cologna 7	€17,270	€75	59%	1	1	2	€52	❌	❌	❌	Y / N	⭐️ 4.8 (16)
Due Ale - Casa di corte in centro a Trieste	€22,749	€128	48%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
[5min Stazione Centrale] Appartamento Con Terrazza	€23,898	€99	66%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Mansarda boho chic in centro citta' - La Cocotte	€24,080	€72	91%	1	1	3	€11	❌	❌	❌	Y / Y	⭐️ 5 (103)
Lovely spacious apartment close to University	€23,127	€85	74%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Trieste Central Luxury	€20,924	€92	62%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (46)
Momento romantico al centro	€24,673	€84	80%	1	1	1	€5	❌	❌	❌	Y / N	⭐️ 5 (2)
Heart of Trieste Luxury	€16,705	€104	44%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (35)
Appartamento luminosissimo all'ultimo piano	€25,649	€73	96%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Exclusive APT x4 - 10 min from Teatro Rossetti	€22,113	€69	82%	1	2	2	€83	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Aurora Garden in Centro	€18,393	€74	67%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Palazzo FRATINI	€16,048	€95	45%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
La tua casa a Trieste	€55,802	€158	94%	1	1	1	€36	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Casa Vacanze Al Teatro	€20,798	€65	87%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Maison Juliet \| Eclectic, silent and chic suite	€24,010	€104	62%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (21)
Appartamento con vista mare mozzafiato	€10,950	€35	84%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (195)
Casa Rosanna	€23,759	€71	90%	1	1	4	€26	❌	❌	❌	Y / Y	⭐️ 5 (28)
Severo Cento	€21,965	€70	84%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (8)
viale XX Settembre,Giardino pubblico ristrutturato	€24,653	€80	80%	1	1	1	€26	❌	❌	❌	N / Y	⭐️ 5 (58)
Vista&Capriccio	€15,977	€97	45%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (3)
Rossetti 23/1	€36,870	€146	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Trivicci Home	€21,909	€73	82%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Dream of Trieste Suite Centrale	€29,224	€157	51%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (17)
casa duma	€15,532	€90	47%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Al Giardino	€28,967	€99	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Elegant shelter Shakespeare. Parking, Trieste	€32,012	€151	58%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Accogliente e confortevole	€17,838	€57	86%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Volta 8 Rooms - Appartamento	€22,596	€85	71%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (2)
Elena's house	€15,089	€98	39%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (5)
Il piccolo gioiello [con balcone]	€25,367	€79	88%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Monolocale ristrutturato in centro	€32,737	€100	87%	1	1	3	€62	❌	❌	❌	N / N	⭐️ 5 (2)
Mansarda di zia Catina	€8,617	€55	43%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 0 (0)
La Casa sul Viale	€28,518	€100	78%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (18)
Vista&Capriccio 1	€38,750	€145	73%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (3)
La Casa degli Sposi - con garage	€41,945	€151	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Appartamento "Da Zi"	€19,889	€79	69%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (2)
biderMEIERappartamenti.	€16,358	€95	47%	1	2	1	€0	❌	❌	❌	N / Y	⭐️ 0 (14)
Galileo - Via Galilei 9	€25,320	€77	74%	1	1	2	€52	❌	❌	❌	Y / N	⭐️ 5 (3)

Return Metrics

11.66% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,725	€11,450	€17,175	€22,901	€28,626	€57,252	€171,757
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€211,725	€223,630	€235,721	€248,002	€260,481	€326,035	€657,210

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.66%

Cap Rate

8.19%

Return on Investment

29.64%

Via Giulia Trieste, Friuli-Venezia Giulia

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€5,725

Annual Profit

8.2%

Cap Rate

11.7%

Cash on Cash

€29,918

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €94/night at 65% occupancy.Projected nightly rate is €92/night at 68% occupancy.

Occupancy Rate

Top 28% 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.

€23,466

Avg annual revenue

68%

Avg occupancy rate

€93

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

€25k

€40k

€55k

€5,725

Profit

Revenue

€29,918

Operating Expenses

€13,526

Operating Income

€16,392

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€5,725

€49,062

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€3,062

Closing Costs

€6,000

Total

€49,062

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.66%

Cap Rate

8.19%

Return on Investment

29.64%