BNBCalc Short Term Rental Rental Arbitrage Analysis Via Marmolada, Montebelluna, Veneto, 31044

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€24,147

Profit (Cash Flow)

€5,299

Cash on Cash Return

169.1%

Annual Revenue

€24,147

AirDNA projects €70/night at 70% occupancy ($17,792). Airbtics projects €82/night at 58% occupancy ($17,367). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 73% occupancy rate, €91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,064	€13,656	€24,731	€46,383
Occupancy	45%	52%	73%	92%
Nightly Rate	€53	€70	€91	€135

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
suite Cielo -Agriturismo Mulino la Vallina	€7,379	€45	45%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Le Vigne Panoramiche	€44,995	€236	52%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Suite300 by Palazzina300	€23,778	€138	47%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Appartamento incantevole a Rossano Veneto	€14,927	€61	65%	1	2	2	€26	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Casa della magnolia.	€17,933	€51	95%	1	2	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Giustiniani Apartments - C Tiffany by BBTreviso	€31,049	€135	61%	1	2	1	€41	❌	❌	❌	Y / Y	⭐️ 0 (4)
Appartamento a 2 passi dalle mura di Cittadella	€16,189	€76	58%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Casa Mancappello	€9,933	€70	39%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Casa vacanze "Ae Rive"	€10,299	€69	41%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Margi House Villetta con stile country chic	€13,464	€70	52%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 5 (16)
Tenuta Sant Eufemia / Indipendent House	€19,476	€116	45%	1	2	3	€41	❌	❌	✅	N / Y	⭐️ 5 (2)
Affittacamere Ai Pila "Zimmer Sogno Proibito"	€13,258	€91	40%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (2)
Appartamento accogliente in centro storico	€28,429	€92	84%	1	2	1	€0	❌	❌	❌	N / Y	⭐️ 5 (74)
JUST OPEN! ...on the venetian hills	€19,596	€71	73%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (193)
Casa di Nancy Girasole a Valdobbiadene (Unesco)	€10,360	€71	38%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.8 (114)
Casa di Nancy a Valdobbiadene 1(Unesco)	€11,605	€68	45%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.8 (104)
B&B Trunk House (40min from Venice) Tax Incl.	€8,828	€52	46%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (198)
Viaggi in famiglia? I bambini staranno bene qui!	€19,550	€57	93%	1	1	1	€5	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
L'angolo di Anna	€15,472	€87	48%	1	1	1	€9	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Montegrappa Fly on	€8,353	€54	42%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Montegrappa Dream locazione turistica	€8,542	€46	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Venice and Prosecco: Art and Wine Tasting	€15,278	€90	45%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (25)
Al piano terra	€10,747	€84	35%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 0 (1)
spazioso mini appartamento	€11,300	€60	50%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (2)
Chalet La Botticella	€8,708	€74	32%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (53)
Appartamentino a Susegana	€13,126	€36	99%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (58)
La Casa dei Tigli Appartamento a Treviso	€23,235	€92	67%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (102)
Casa Gianori, storia e Prosecco	€11,835	€61	53%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
La casetta di Sally	€22,064	€89	68%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Postumia Place junior	€8,988	€27	92%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (150)
Mini appartamento con box auto	€16,337	€61	72%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ca' Borgo Furo	€30,896	€93	88%	1	1	1	€26	❌	❌	✅	N / Y	⭐️ 5 (10)
Casa Desi	€15,386	€86	49%	1	1	2	€0	❌	✅	❌	Y / Y	⭐️ 4.8 (17)
Borgo Tabari Apartment Kandinsky	€13,244	€50	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Borgo Tabari Apartment Renoir	€13,245	€50	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Borgo Tabari Apartment Matisse	€11,971	€45	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Trevisohome Botteniga	€36,349	€107	92%	1	1	2	€56	❌	❌	✅	Y / Y	⭐️ 5 (164)
Casa Al Piazzol	€13,641	€47	77%	1	1	1	€13	❌	❌	❌	Y / Y	⭐️ 4.8 (41)

Return Metrics

169.06% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,299	€10,598	€15,897	€21,196	€26,495	€52,991	€158,973
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	€5,299	€10,598	€15,897	€21,196	€26,495	€52,991	€158,973

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

169.06%

Payback Period Days

216

Return on Investment

169.06%

Via Marmolada Montebelluna, Veneto, 31044

1 bed • 1 bath • 2 guests

Monthly Rent

€24,147

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €70/night at 70% occupancy.Projected nightly rate is €82/night at 58% 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.

€16,619

Avg annual revenue

58%

Avg occupancy rate

€82

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

€5k

€20k

€30k

€45k

€5,299

Profit

Revenue

€24,147

Operating Expenses

€11,648

Operating Income

€12,499

Net Effective Rent

€7,200

Profit (Cash Flow)

€5,299

€3,134

Cash Investment

Renos & Furnishing

€3,039

Setup Costs

€95

Total

€3,134

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

169.06%

Payback Period Days

216