BNBCalc Short Term Rental Investment Analysis Via Italo Flori, Rimini, Emilia-Romagna, 47922

1 bed • 1 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$25,823

Profit (Cash Flow)

$6,993

Cap Rate

12.3%

Annual Revenue

$25,823

AirDNA projects $106/night at 55% occupancy ($21,293). Airbtics projects $85/night at 59% occupancy ($18,316). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,211	$19,460	$26,806	$41,743
Occupancy	43%	64%	70%	84%
Nightly Rate	$63	$81	$101	$131

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Centrissima	$14,955	$56	70%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.5 (163)
La Sismonda Blue - Apartment with a view	$17,995	$98	49%	1	1	2	$38	❌	❌	✅	N / Y	⭐️ 4.5 (9)
Rimini appartamento centro storico piazza Cavour	$23,600	$92	67%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 0 (2)
Studio with terrace in historic center	$14,609	$52	72%	1	1	31	$64	❌	❌	❌	N / Y	⭐️ 5 (19)
Appartamento con giardino privato centro storico	$14,994	$59	67%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (105)
Charming apartment - Historic center	$18,375	$64	73%	1	1	31	$74	❌	❌	❌	Y / Y	⭐️ 5 (26)
The abode of Augustus	$16,620	$59	69%	1	1	1	$81	❌	❌	❌	N / Y	⭐️ 5 (59)
Morning on the Sea	$16,896	$62	65%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Tiberio 2 rooms Suite & Terrace apartment, Corso51	$34,345	$102	92%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (104)
Augusto - 1 room City Suite Apartment, Corso51	$25,979	$78	91%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (93)
Isotta, 2 rooms Suite & Balcony Apartment, Corso51	$26,978	$81	91%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (62)
ACQUA MARINA - san giuliano center	$10,757	$71	39%	1	1	3	$16	❌	❌	❌	N / Y	⭐️ 5 (4)
Ottimo appartamento in centro storico 1km spiaggia	$15,103	$59	68%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartamento incantevole nel cuore di Rimini	$24,647	$74	91%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (114)
Casa Giardino - Affitti Brevi Italia	$16,843	$118	39%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Mare e città in un appartamento confortevole	$15,969	$56	72%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
Appartamento incantevole a Rimini	$12,607	$70	48%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (34)
Appartamento Palacongressi Rimini	$10,413	$44	64%	1	1.5	5	$53	❌	❌	❌	Y / Y	⭐️ 5 (70)
Appartamento indipendente in posizione centrale	$12,239	$88	38%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Appartamento tra centro e mare	$14,401	$76	51%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 4.8 (357)
Atelier Rimini 4 - Affitti Brevi Italia	$18,688	$138	37%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Flat MIER in Rimini old town city center	$14,773	$65	59%	1	1	2	$42	❌	❌	❌	Y / Y	⭐️ 5 (37)
Lola House	$10,371	$81	34%	1	1	2	$38	❌	❌	❌	N / Y	⭐️ 4.8 (23)
Monolocale4 per vacanza a Rimini	$15,997	$62	67%	1	1	4	$30	❌	❌	❌	N / N	⭐️ 5 (54)
The 6 Apartments bilo	$16,950	$107	43%	1	1	1	$11	❌	❌	✅	Y / Y	⭐️ 5 (2)
Panoramico appartamento Vista Mare!	$16,488	$85	53%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (119)
Marina Centro Suite - Monolocale "Nuvole Bianche"	$43,818	$146	82%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (65)
Atelier Rimini 7 - Affitti Brevi Italia	$16,910	$154	30%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
L'Ulivo al Mare	$14,545	$85	46%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
[Alex Flower House] 800m Beach \| Parking \| Wi-Fi	$23,515	$91	65%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Appartamento La Villetta del Mare - Affitti Brevi	$14,383	$131	30%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Stanza accesso autonomo Rimini centro	$10,944	$65	46%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (2)
abocar	$15,902	$55	79%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.8 (5)
Gelsomina nel Borgo (Rimini)	$13,780	$106	35%	1	2	2	$33	❌	❌	❌	Y / Y	⭐️ 5 (4)
Borgo S. Giuliano Rimini Centro	$21,903	$85	68%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (7)
Casa Blanca - Rimini Centro	$16,265	$101	44%	1	1	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
La Sartoria: ampio bilocale nel centro di Rimini	$23,379	$89	70%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (59)
Marina Centro, 3 minutes to Beach.	$21,788	$69	84%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (231)
8 di cuori	$22,714	$107	58%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (13)

Return Metrics

26.7% 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)	$6,993	$13,986	$20,979	$27,972	$34,965	$69,930	$209,791
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$109,993	$120,076	$130,251	$140,523	$150,892	$204,322	$452,518

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.7%

Cap Rate

12.32%

Return on Investment

43.53%

Via Italo Flori Rimini, Emilia-Romagna, 47922

1 bed • 1 bath • 1 guests

Purchase Price

149

Airbnb Investor Score

$6,993

Annual Profit

12.3%

Cap Rate

26.7%

Cash on Cash

$25,823

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $106/night at 55% occupancy ($21,293.72). Airbtics projects $85/night at 59% occupancy ($18,316).

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.

$18,197

Avg annual revenue

59%

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

$20k

$30k

$45k

$6,993

Profit

Revenue

$25,823

Operating Expenses

$13,497

Operating Income

$12,326

Mortgage & Taxes

$5,333

Profit (Cash Flow)

$6,993

$26,188

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$3,188

Closing Costs

$3,000

Total

$26,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.7%

Cap Rate

12.32%

Return on Investment

43.53%