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 Rental Arbitrage Analysis Via Giuseppe Campi, Modena, Emilia-Romagna, 41125

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€24,325

Profit (Cash Flow)

€6,078

Cash on Cash Return

208.3%

Annual Revenue

€24,325

AirDNA projects €71/night at 62% occupancy ($16,078). Airbtics projects €99/night at 67% occupancy ($24,324). 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}

Percentiles25%50%75%90%
Revenue€15,982€24,321€34,203€42,171
Occupancy59%67%79%85%
Nightly Rate€73€98€116€133

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
Bilocale con terrazzo a Modena

No image available

€36,737
€115
87%
111€0❌❌❌N / Y⭐️ 5 (10)
Appartamento monolocale a Modena

No image available

€16,956
€56
80%
112€23❌❌❌N / Y⭐️ 5 (67)
appartamento indipendente

No image available

€12,074
€56
59%
112€0❌❌❌Y / Y⭐️ 4.5 (24)
Pentagramma - affitto breve a Modena, Policlinico

No image available

€24,329
€95
70%
111€0❌❌❌Y / Y⭐️ 5 (63)
Design dwelling in front of Policlinico

No image available

€30,036
€97
83%
111€24❌❌❌Y / Y⭐️ 4.5 (30)
Monolocale 7B

No image available

€31,460
€132
65%
111€0❌❌❌Y / Y⭐️ 5 (22)
Emilia Suite Young

No image available

€32,691
€121
74%
111€0❌❌❌Y / Y⭐️ 4.5 (8)
Cucchiari Suite 8B

No image available

€37,563
€174
59%
112€0❌❌❌Y / Y⭐️ 5 (20)
Masone Home

No image available

€29,598
€121
67%
111€0❌❌❌Y / Y⭐️ 5 (25)
Appartamento di fronte all'ospedale

No image available

€20,602
€61
90%
111€38❌❌❌Y / Y⭐️ 5 (23)
[Medaglie d’oro 23] a due passi da tutto.

No image available

€17,081
€73
63%
112€20❌❌✅Y / Y⭐️ 5 (44)
Cucchiari Suite 5B

No image available

€29,137
€115
69%
111€0❌❌❌Y / Y⭐️ 5 (8)
Cucchiari Suite 8C

No image available

€41,864
€159
72%
111€0❌❌❌Y / Y⭐️ 4.5 (36)
Appartamento Estella (2 persone, parcheggio)

No image available

€11,495
€81
38%
1131€12❌❌❌Y / Y⭐️ 4.5 (17)
Liberty Apartment Franceschetta

No image available

€25,103
€99
69%
112€0❌❌❌Y / Y⭐️ 5 (16)
Monolocale con Terrazzo

No image available

€25,154
€107
64%
111€0❌❌✅Y / Y⭐️ 0 (2)
Suite649 Nuova

No image available

€33,103
€114
79%
111€0❌❌❌N / Y⭐️ 5 (8)
Monolocale zona policlinico

No image available

€18,645
€62
82%
112€0❌❌❌Y / Y⭐️ 5 (26)
A stay in the heart of Modena

No image available

€12,894
€79
40%
1131€38❌❌❌Y / N⭐️ 5 (8)
Cucchiari Suite 3B

No image available

€33,359
€115
79%
111€0❌❌❌Y / Y⭐️ 5 (17)
Cucchiari Suite 6B

No image available

€31,673
€177
49%
111€0❌❌❌Y / Y⭐️ 5 (18)
Cucchiari Suite 4B

No image available

€31,378
€124
69%
112€0❌❌❌Y / Y⭐️ 5 (15)
Domus Pioppa

No image available

€29,052
€92
86%
113€0❌❌✅Y / Y⭐️ 5 (48)
Mini appartamento

No image available

€21,049
€96
60%
111€0❌❌❌N / N⭐️ 4.8 (17)
Cucchiari Suite 7C

No image available

€25,532
€116
60%
111€0❌❌❌Y / Y⭐️ 5 (21)
Cucchiari Suite 1B

No image available

€29,818
€96
85%
111€0❌❌❌Y / Y⭐️ 5 (13)
Cucchiari Suite 1A

No image available

€34,042
€116
80%
111€0❌❌❌Y / Y⭐️ 0 (1)
Appartamento in zona centrale

No image available

€16,049
€72
61%
111€0❌❌✅Y / Y⭐️ 4.5 (27)
Molinari House Modena Smeraldino

No image available

€21,971
€67
89%
1131€0❌❌✅N / Y⭐️ 4.5 (11)
Cucchiari Suite 3A

No image available

€32,514
€115
77%
112€0❌❌❌Y / Y⭐️ 5 (8)
Appartamento: Via Campi

No image available

€15,104
€67
62%
111€0❌❌✅N / N⭐️ 5 (29)
A due passi dal centro

No image available

€19,750
€67
80%
112€0❌❌❌Y / Y⭐️ 5 (30)
Vicolo Center Suite Free Parking

No image available

€29,597
€119
68%
111€0❌❌✅Y / Y⭐️ 5 (4)
Cucchiari Suite 6A

No image available

€24,913
€115
59%
111€0❌❌❌Y / Y⭐️ 5 (8)
Monolocali Deluxe con cucina e bagno privato

No image available

€15,494
€80
53%
111€0❌❌❌N / N⭐️ 0 (13)
Alloggio in centro storico

No image available

€9,647
€40
66%
113€6❌❌✅Y / Y⭐️ 4.8 (12)
[Modena] Appartamento a due minuti dal centro

No image available

€15,449
€103
41%
111€0❌❌❌Y / Y⭐️ 0 (1)
Modena, tra Centro Storico e Policlinico

No image available

€19,062
€145
36%
111€0❌❌❌N / Y⭐️ 0 (2)
Casa Emilia ti dà il benvenuto!

No image available

€18,575
€87
58%
112€28❌❌✅N / Y⭐️ 4.4 (5)
Sig.Nilson- Appartamento indipendente con giardino

No image available

€13,849
€73
52%
1131€0❌❌❌Y / Y⭐️ 5 (122)

Return Metrics

208.28% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€6,077€12,155€18,233€24,311€30,389€60,779€182,337
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€6,077€12,155€18,233€24,311€30,389€60,779€182,337

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

208.28%

Payback Period Days

175

Return on Investment

208.28%

property-location

Via Giuseppe Campi Modena, Emilia-Romagna, 41125

1 bed • 1 bath • 1 guests

€24,325

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €71/night at 62% occupancy ($16,078.04). Airbtics projects €99/night at 67% occupancy ($24,324).

Top 51% of comparables

Top 48% 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.

€24,359

Avg annual revenue

67%

Avg occupancy rate

€100

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

Sign up to see the data on 40 all comparables

€6,078

Profit

Revenue

€24,325

Operating Expenses

€11,047

Operating Income

€13,278

Net Effective Rent

€7,200

Profit (Cash Flow)

€6,078

€2,918

Cash Investment

Renos & Furnishing

€2,829

Setup Costs

€89

Total

€2,918

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

208.28%

Payback Period Days

175