BNBCalc Short Term Rental Investment Analysis Via Giuseppe Mazzini, Torrita di Siena, Toscana, 53049

3 bed • 2 bath • 8 guests • $40,000

BNB

Calc

Annual Revenue

$71,843

Profit (Cash Flow)

$51,151

Cap Rate

133.2%

Annual Revenue

$71,843

AirDNA projects $76/night at 76% occupancy ($21,096). Airbtics projects $228/night at 55% occupancy ($45,801). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $281 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,102	$40,029	$73,129	$117,380
Occupancy	38%	56%	70%	81%
Nightly Rate	$155	$191	$281	$388

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pimagi House [Detached + Parking]	$25,545	$209	32%	3	2	1	$97	❌	❌	✅	Y / Y	⭐️ 5 (45)
Apartment Irma	$17,824	$75	60%	3	2	2	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Fattoria di Frignano	$43,608	$254	46%	3	2	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (37)
Tuscan Palace - Buratti Apartment	$105,781	$542	53%	3	4	1	$107	❌	❌	❌	Y / Y	⭐️ 5 (30)
PIAZZETTA S.BARTOLOMEO	$39,587	$169	64%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (110)
Il Buonumore with 3 Suites, 3 bathrooms, balcony	$99,062	$347	78%	3	3	2	$0	❌	❌	❌	N / Y	⭐️ 5 (35)
Three Bedrooms in Central Tuscany, now with AC!	$33,688	$228	33%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
[15 min da Montepulciano] Villa Chiara	$38,689	$252	41%	3	2	1	$54	❌	❌	✅	Y / Y	⭐️ 5 (18)
Villa Fè: The perfect place for a group.	$56,946	$261	59%	3	2	2	$22	❌	✅	✅	Y / Y	⭐️ 5 (24)
Villa Mulinello, view of Montepulciano	$45,004	$232	53%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Villa Salvia- Cignella Resort Tuscany	$100,826	$388	71%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Villa Limone - 3 bedroom villa in Tuscany	$82,496	$322	70%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (28)
Apartment Olivo - 3 bedroom apartment in Tuscany	$93,769	$366	70%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Le finestre sulla campagna toscana	$38,347	$162	63%	3	2	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (54)
Stalla - country house rental in valdichiana, tusc	$22,209	$148	41%	3	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
"VILLA PESCA" - CIGNELLA RESORT IN TUSCANY	$91,339	$367	68%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Villa Banditello, view of Montepulciano	$57,997	$278	57%	3	2.5	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Villa Mozzafiato Jacuzzi in Toscana Montepulciano	$15,967	$127	33%	3	2	1	$38	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
“Attico Garibaldi” nel cuore della Toscana	$14,281	$117	33%	3	3	2	$27	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
Granaio - country house rental in valdichiana, tus	$31,154	$152	56%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Villa Cielo- Cignella Resort Tuscany Accommodation	$109,628	$389	77%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4 (4)
Violino	$34,199	$157	55%	3	1.5	4	$75	✅	❌	✅	Y / Y	⭐️ 5 (46)
Casa Bibi - 5 places - Montepulciano	$21,594	$140	40%	3	2	2	$54	❌	❌	❌	N / Y	⭐️ 5 (34)
Poggio Martino \| Childfriendly Farmhouse with Pool	$49,889	$158	86%	3	1.5	3	$65	✅	❌	✅	Y / Y	⭐️ 5 (20)
Il Molinaccio di Montepulciano 3	$47,767	$421	31%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)
Casa Ilda A/C, Wi-Fi Private parking	$19,324	$88	60%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
WiFiFiber LargeApartment with view inMontepulciano	$40,407	$160	69%	3	2	6	$0	❌	✅	❌	Y / Y	⭐️ 5 (14)
Casa Evelina - Incredible View, Central Location	$53,189	$180	80%	3	2	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (55)
Relax e confort nel cuore della campagna senese	$49,893	$142	96%	3	2	7	$0	✅	❌	✅	Y / Y	⭐️ 5 (6)
Tuscany Apartament	$25,034	$90	76%	3	2	2	$0	❌	❌	✅	N / Y	⭐️ 5 (5)
La Casina Toscana Montepulciano Siena	$52,290	$157	91%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (94)
A lovelyTuscan Country Villa only for you	$57,455	$166	94%	3	1	3	$86	❌	❌	❌	Y / Y	⭐️ 5 (99)
Villa Maria 3 floors (independent - garage)	$18,556	$108	40%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (20)
Piana - owned by Sant' Antonio Country Resort	$58,579	$291	55%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Villetta Toscana - Montepulciano	$51,630	$172	81%	3	2	2	$59	✅	✅	✅	Y / Y	⭐️ 5 (99)

Return Metrics

328.39% 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)	$51,151	$102,302	$153,454	$204,605	$255,757	$511,514	$1,534,543
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$31,999	$31,999	$31,999	$31,999	$31,999	$31,999	$31,999
Down Payment	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000
Property Appreciation	$1,200	$2,436	$3,709	$5,020	$6,370	$13,756	$57,090
Total Return	$92,351	$144,738	$197,163	$249,626	$302,128	$565,271	$1,631,633

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

328.39%

Cap Rate

133.21%

Return on Investment

339.72%

Via Giuseppe Mazzini Torrita di Siena, Toscana, 53049

3 bed • 2 bath • 8 guests

Purchase Price

2045

Airbnb Investor Score

$51,151

Annual Profit

133.2%

Cap Rate

328.4%

Cash on Cash

$71,843

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $76/night at 76% occupancy.Projected nightly rate is $228/night at 55% 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.

$46,265

Avg annual revenue

55%

Avg occupancy rate

$228

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

$45k

$75k

$110k

$51,151

Profit

Revenue

$71,843

Operating Expenses

$18,559

Operating Income

$53,285

Mortgage & Taxes

$2,133

Profit (Cash Flow)

$51,151

$15,576

Cash Investment

Down Payment

$8,000

Renos & Furnishing

$6,376

Closing Costs

$1,200

Total

$15,576

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

328.39%

Cap Rate

133.21%

Return on Investment

339.72%