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

1 bed • 1 bath • 2 guests • €85,000

BNB

Calc

Annual Revenue

€20,976

Profit (Cash Flow)

€4,314

Cap Rate

10.4%

Annual Revenue

€20,976

AirDNA projects €83/night at 63% occupancy ($19,087). Airbtics projects €86/night at 67% occupancy ($20,976). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, €86 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,860	€20,324	€29,800	€37,392
Occupancy	56%	68%	81%	94%
Nightly Rate	€62	€79	€97	€104

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Ospedale Maggiore] Vidali Elegant Suite Netflix	€22,048	€72	80%	1	1	1	€28	❌	❌	❌	N / Y	⭐️ 5 (69)
Rifugio Joyce, comfort in Trieste with parking	€31,676	€139	60%	1	1	1	€40	❌	❌	✅	Y / Y	⭐️ 5 (66)
Corridoni 3C \| Tirabora Short Rent	€20,241	€74	68%	1	1	2	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
[Fibra & Netflix] Largo Barriera Elegant Apartment	€20,963	€79	69%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (107)
matt5, il tuo angolino triestino	€18,075	€87	57%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (93)
DoReMi House	€15,937	€49	88%	1	1	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (298)
Ca' Goia	€13,863	€61	62%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (52)
La Piccola Corte Trieste	€22,163	€67	90%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
[San Giusto] Elegante Bilocale con Balcone e Vista	€28,209	€104	74%	1	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Stylish apartment - New - Center	€26,193	€78	89%	1	1	2	€35	❌	❌	✅	Y / Y	⭐️ 5 (88)
Sweet apartment in Trieste	€26,167	€91	74%	1	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (61)
L'Essenza - luminoso ed elegante mini loft	€15,221	€87	48%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Corridoni 2E \| Tirabora Short Rent	€27,508	€97	73%	1	1	2	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Corridoni 3B \| Tirabora Short Rent	€22,139	€79	68%	1	1	2	€68	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Mansarda San Maurizio	€15,236	€59	70%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 4.5 (229)
Corridoni 2B \| Tirabora Short Rent	€24,735	€94	67%	1	1	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (14)
Nice attic with helevetor in the city center!	€23,317	€100	64%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Appartamento centrale, p. auto.	€13,142	€69	50%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4 (4)
Suite Velluto in Trieste	€20,296	€89	60%	1	1	2	€25	❌	❌	✅	Y / Y	⭐️ 5 (20)
VD Apartments - Trieste	€15,808	€61	71%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (111)
Blu Trieste	€15,433	€53	76%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (18)
Relax a due passi dal centro! wifi gratis	€19,425	€55	93%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (64)
Vivi Trieste a due passi dal centro! wifi gratis	€22,093	€63	95%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (58)
Le vie del vento - Garibaldi - new!	€16,850	€97	43%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (9)
Spoiled Wayfarers	€21,351	€61	95%	1	1	3	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (126)
Center - Maison de Jacques [Free Wi-Fi & Relax]	€21,050	€111	52%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Studio Vidali	€15,727	€43	96%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 4 (65)
Apartment in the historical city center	€30,399	€88	94%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (31)
Corridoni 2A \| Tirabora Short Rent	€23,274	€99	59%	1	1	2	€68	❌	❌	❌	Y / Y	⭐️ 4 (5)
Trieste blue	€16,058	€78	56%	1	1	3	€0	❌	❌	✅	Y / N	⭐️ 5 (3)
Trieste Central Loft Apartment	€20,949	€69	79%	1	1	2	€45	❌	❌	❌	Y / Y	⭐️ 3.6 (9)
Red dream	€10,906	€66	44%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 0 (1)
Anita apartment	€20,564	€101	54%	1	1	5	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Corridoni 2D \| Tirabora Short Rent	€22,232	€91	62%	1	1	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa carina in centro	€18,521	€53	96%	1	1	4	€20	❌	❌	❌	Y / Y	⭐️ 5 (181)
Mansarda Celeste	€17,898	€56	84%	1	1	2	€40	❌	❌	✅	N / Y	⭐️ 4.9 (107)
Dimora a due passi dal centro !	€33,518	€127	72%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

19.18% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,314	€8,628	€12,942	€17,256	€21,570	€43,141	€129,423
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€67,999	€67,999	€67,999	€67,999	€67,999	€67,999	€67,999
Down Payment	€17,000	€17,000	€17,000	€17,000	€17,000	€17,000	€17,000
Property Appreciation	€2,550	€5,176	€7,881	€10,668	€13,538	€29,232	€121,317
Total Return	€91,864	€98,804	€105,824	€112,924	€120,108	€157,374	€335,741

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.18%

Cap Rate

10.4%

Return on Investment

35.84%

Via Giuseppe Parini Trieste, Friuli-Venezia Giulia, 34129

1 bed • 1 bath • 2 guests

Purchase Price

111

Airbnb Investor Score

€4,314

Annual Profit

10.4%

Cap Rate

19.2%

Cash on Cash

€20,976

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €83/night at 63% occupancy.Projected nightly rate is €86/night at 67% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€20,410

Avg annual revenue

67%

Avg occupancy rate

€85

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

€15k

€25k

€35k

€4,314

Profit

Revenue

€20,976

Operating Expenses

€12,129

Operating Income

€8,847

Mortgage & Taxes

€4,533

Profit (Cash Flow)

€4,314

€22,488

Cash Investment

Down Payment

€17,000

Renos & Furnishing

€2,938

Closing Costs

€2,550

Total

€22,488

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.18%

Cap Rate

10.4%

Return on Investment

35.84%