BNBCalc Short Term Rental Investment Analysis Via Giuseppe Albini, Bologna, Emilia-Romagna, 40137

2 bed • 1.5 bath • 4 guests • €1,500

BNB

Calc

Annual Revenue

€35,290

Profit (Cash Flow)

€21,862

Cap Rate

1462.8%

Annual Revenue

€35,290

AirDNA projects €102/night at 66% occupancy ($24,625). Airbtics projects €132/night at 73% occupancy ($35,290). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, €132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,480	€35,646	€52,841	€70,723
Occupancy	63%	72%	87%	91%
Nightly Rate	€91	€132	€163	€208

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Casò Guest House	€40,636	€117	93%	2	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (27)
M.G. Home 2 a un passo da tutto	€49,216	€155	87%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (118)
Murri Apartment	€32,349	€133	63%	2	1	2	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Casa i Cedri Con giardino e posto auto	€41,203	€114	98%	2	3	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (67)
Appartamento Bologna Mazzini Fiera Sant'Orsola	€21,659	€65	90%	2	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (132)
Apartment Sant'Orsola Malpighi	€45,911	€169	73%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (30)
M.G Home a un passo da tutto	€27,050	€92	80%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (129)
oriani 20- nuovo 2 camere 2 bagni	€26,904	€84	87%	2	2	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (75)
House of Anna - Full Comfort - Fino a 6 Ospiti	€30,444	€115	71%	2	1	3	€24	❌	❌	❌	Y / Y	⭐️ 5 (19)
Casa Pertile	€30,634	€99	84%	2	2	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (8)
Mazzini Malpighi Apartment - Parcheggio interno	€31,050	€99	84%	2	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (66)
Appartamento Porta Santo Stefano	€32,092	€139	63%	2	2	3	€43	❌	❌	❌	Y / Y	⭐️ 5 (86)
Appartamento Cecilia: parcheggio riservato incluso	€25,515	€75	89%	2	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (243)
Biancospino Apartment, private garden, Sant'Orsola	€37,869	€162	64%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (44)
Be@Bo: luxury apartment next to S.Orsola-Malpighi	€29,695	€111	71%	2	1	1	€48	❌	✅	❌	Y / Y	⭐️ 5 (107)
Appartamento con balcone Self check-in	€21,180	€70	79%	2	1	2	€18	❌	❌	✅	Y / Y	⭐️ 4.5 (280)
Old Bridge Apartement	€26,747	€136	53%	2	2	2	€58	❌	❌	✅	Y / Y	⭐️ 5 (65)
Appartamento in villa con giardino - CloMoBo	€36,477	€139	70%	2	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (48)
Ca' Sant'Orsola	€25,893	€146	48%	2	3	1	€14	❌	❌	✅	Y / Y	⭐️ 4.5 (301)
Wonderful Italy \| Casa Limone	€25,592	€72	91%	2	1	1	€77	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Wonderful Italy \| Primula Apartament	€26,812	€85	81%	2	1	1	€76	❌	❌	❌	N / N	⭐️ 4 (11)
Casa Ambrosini - Atena Apartment	€52,480	€210	67%	2	2	1	€76	❌	❌	❌	N / Y	⭐️ 4 (16)
AB Plus - via Santo Stefano 62	€53,858	€243	59%	2	1	1	€72	❌	❌	✅	Y / Y	⭐️ 4.5 (74)
Casa Petronio Apts Bologna Center - Free Parking	€48,443	€132	100%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (225)
Wonderful Italy \| Charming Mazzini Apartment	€28,563	€99	75%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Residenza Santo Stefano 95	€54,563	€208	71%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (9)
Apt w/Terrace 10 min walk from Piazza S.Stefano x4	€31,818	€89	95%	2	2	2	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Nel cuore di Bologna	€48,686	€191	69%	2	2	2	€91	❌	❌	✅	Y / Y	⭐️ 5 (87)
New flat in the old-time Bologna	€31,053	€163	52%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (33)
Fontanesi Suite	€32,203	€151	57%	2	1	1	€14	❌	❌	❌	Y / N	⭐️ 5 (41)
Sant'Orsola Malpighi Colorful & Wide Apartment	€26,167	€76	88%	2	1	1	€76	❌	❌	❌	Y / Y	⭐️ 4 (33)
trilocale: 2 camere da letto, 2 bagni e cucina.	€28,714	€163	48%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (72)
La casa di Sacco - Appartamento Bologna Centro	€28,994	€87	91%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Appartamento Bologna Centro Santo Stefano	€56,424	€173	89%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Appartamento Cremona	€18,715	€107	45%	2	1	31	€29	❌	❌	✅	Y / Y	⭐️ 5 (6)
Casa Santo Stefano 1	€31,658	€144	58%	2	1	3	€72	❌	❌	❌	Y / Y	⭐️ 5 (18)
Favoloso appartamento con vista tetti bolognesi	€65,619	€223	79%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (87)
Oriani Apartment - 2 steps from Bologna centre	€36,704	€178	56%	2	2	5	€48	❌	❌	❌	Y / Y	⭐️ 5 (18)
HouSmart Previati 3	€51,810	€214	64%	2	1	1	€68	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Trilocale con patio zona Mazzini/Sant'Orsola	€24,350	€89	72%	2	1	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (20)

Return Metrics

476% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€21,862	€43,724	€65,587	€87,449	€109,311	€218,623	€655,871
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€1,199	€1,199	€1,199	€1,199	€1,199	€1,199	€1,199
Down Payment	€300	€300	€300	€300	€300	€300	€300
Property Appreciation	€45	€91	€139	€188	€238	€515	€2,140
Total Return	€23,407	€45,316	€67,226	€89,137	€111,050	€220,639	€659,512

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

476%

Cap Rate

1,462.82%

Return on Investment

477.44%

Via Giuseppe Albini Bologna, Emilia-Romagna, 40137

2 bed • 1.5 bath • 4 guests

Purchase Price

14344

Airbnb Investor Score

€21,862

Annual Profit

1462.8%

Cap Rate

476.0%

Cash on Cash

€35,290

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €102/night at 66% occupancy ($24,625.47). Airbtics projects €163/night at 73% occupancy ($35,290).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

€35,393

Avg annual revenue

73%

Avg occupancy rate

€132

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

€20k

€35k

€50k

€65k

€21,862

Profit

Revenue

€35,290

Operating Expenses

€13,348

Operating Income

€21,942

Mortgage & Taxes

€80

Profit (Cash Flow)

€21,862

€4,593

Cash Investment

Down Payment

€300

Renos & Furnishing

€4,248

Closing Costs

€45

Total

€4,593

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

476%

Cap Rate

1,462.82%

Return on Investment

477.44%