BNBCalc Short Term Rental Investment Analysis Via Giuseppe Campi, Modena, Emilia-Romagna, 41125

1 bed • 1 bath • 2 guests • €90,000

BNB

Calc

Annual Revenue

€24,242

Profit (Cash Flow)

€7,351

Cap Rate

13.5%

Annual Revenue

€24,242

AirDNA projects €72/night at 63% occupancy ($16,485). Airbtics projects €99/night at 67% occupancy ($24,242). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, €99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,928	€24,239	€34,088	€42,029
Occupancy	59%	67%	79%	85%
Nightly Rate	€73	€97	€116	€133

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bilocale con terrazzo a Modena	€36,613	€115	87%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (10)
Appartamento monolocale a Modena	€16,898	€56	80%	1	1	2	€23	❌	❌	❌	N / Y	⭐️ 5 (67)
appartamento indipendente	€12,033	€56	59%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Pentagramma - affitto breve a Modena, Policlinico	€24,247	€95	70%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Design dwelling in front of Policlinico	€29,934	€96	83%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Monolocale 7B	€31,354	€132	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Emilia Suite Young	€32,581	€120	74%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Cucchiari Suite 8B	€37,436	€173	59%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Masone Home	€29,498	€120	67%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Appartamento di fronte all'ospedale	€20,533	€61	90%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (22)
[Medaglie d’oro 23] a due passi da tutto.	€17,023	€73	63%	1	1	2	€19	❌	❌	✅	Y / Y	⭐️ 5 (44)
Cucchiari Suite 5B	€29,038	€115	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cucchiari Suite 8C	€41,723	€158	72%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Appartamento Estella (2 persone, parcheggio)	€11,456	€80	38%	1	1	31	€11	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Liberty Apartment Franceschetta	€25,018	€99	69%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Monolocale con Terrazzo	€25,069	€107	64%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Suite649 Nuova	€32,991	€114	79%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (8)
Monolocale zona policlinico	€18,582	€62	82%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
A stay in the heart of Modena	€12,851	€79	40%	1	1	31	€38	❌	❌	❌	Y / N	⭐️ 5 (8)
Cucchiari Suite 3B	€33,247	€115	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cucchiari Suite 6B	€31,566	€176	49%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cucchiari Suite 4B	€31,271	€124	69%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Domus Pioppa	€28,954	€92	86%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (46)
Mini appartamento	€20,978	€96	60%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.8 (17)
Cucchiari Suite 7C	€25,445	€116	60%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Cucchiari Suite 1B	€29,717	€96	85%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cucchiari Suite 1A	€33,927	€116	80%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento in zona centrale	€15,994	€72	61%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Molinari House Modena Smeraldino	€21,897	€67	89%	1	1	31	€0	❌	❌	✅	N / Y	⭐️ 4 (10)
Cucchiari Suite 3A	€32,405	€115	77%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Appartamento: Via Campi	€15,053	€66	62%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (27)
A due passi dal centro	€19,683	€67	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Vicolo Center Suite Free Parking	€29,497	€119	68%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cucchiari Suite 6A	€24,829	€115	59%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Monolocali Deluxe con cucina e bagno privato	€15,442	€80	53%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (13)
Alloggio in centro storico	€9,615	€40	66%	1	1	3	€6	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
[Modena] Appartamento a due minuti dal centro	€15,396	€103	41%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Corri a Modena, arte, motori e gastronomia	€18,997	€144	36%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Casa Emilia ti dà il benvenuto!	€18,513	€87	58%	1	1	2	€28	❌	❌	✅	N / Y	⭐️ 4.4 (5)
Sig.Nilson- Appartamento indipendente con giardino	€13,803	€73	52%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (122)

Return Metrics

31.25% 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)	€7,350	€14,701	€22,051	€29,402	€36,752	€73,505	€220,516
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€71,999	€71,999	€71,999	€71,999	€71,999	€71,999	€71,999
Down Payment	€18,000	€18,000	€18,000	€18,000	€18,000	€18,000	€18,000
Property Appreciation	€2,700	€5,481	€8,345	€11,295	€14,334	€30,952	€128,453
Total Return	€100,050	€110,182	€120,397	€130,697	€141,087	€194,457	€438,969

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.25%

Cap Rate

13.5%

Return on Investment

48.12%

Via Giuseppe Campi Modena, Emilia-Romagna, 41125

1 bed • 1 bath • 2 guests

Purchase Price

171

Airbnb Investor Score

€7,350

Annual Profit

13.5%

Cap Rate

31.3%

Cash on Cash

€24,242

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €72/night at 63% occupancy.Projected nightly rate is €99/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€24,277

Avg annual revenue

67%

Avg occupancy rate

€99

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

€30k

€45k

€7,351

Profit

Revenue

€24,242

Operating Expenses

€12,092

Operating Income

€12,150

Mortgage & Taxes

€4,800

Profit (Cash Flow)

€7,351

€23,520

Cash Investment

Down Payment

€18,000

Renos & Furnishing

€2,820

Closing Costs

€2,700

Total

€23,520

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.25%

Cap Rate

13.5%

Return on Investment

48.12%