BNBCalc Short Term Rental Investment Analysis Via Monte Cengio, Padua, Province of Padua, Italy

4 bed • 3 bath • 8 guests • €112,000

BNB

Calc

Annual Revenue

€85,323

Profit (Cash Flow)

€64,700

Cap Rate

58.5%

Annual Revenue

€85,323

AirDNA projects €213/night at 63% occupancy ($48,948). Airbtics projects €271/night at 64% occupancy ($63,411). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 76% occupancy rate, €307 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€28,915	€53,347	€87,351	€161,492
Occupancy	51%	63%	76%	87%
Nightly Rate	€153	€228	€307	€500

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Fiore X12	€73,506	€233	85%	4	4	2	€53	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Casa Tranquilla vicino al Centro	€27,311	€95	76%	4	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Te Vojo Ben -Furnished Flat-	€27,657	€118	64%	4	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (165)
Appartamento Ciliegi	€33,941	€155	56%	4	2	2	€63	❌	❌	✅	Y / N	⭐️ 4.7 (33)
Refined country house near Venice with large park.	€40,418	€244	45%	4	4	1	€73	❌	✅	✅	Y / Y	⭐️ 4.9 (194)
Agriturismo Terre Bianche, Casa Lepre	€45,163	€194	63%	4	2	3	€58	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
BARCHESSA!	€25,267	€91	75%	4	2	2	€60	❌	❌	❌	Y / Y	⭐️ 4.8 (311)
B&B Botanical Boutique - Villa Lavanda	€84,414	€303	76%	4	5	2	€0	❌	❌	✅	N / Y	⭐️ 4.5 (2)
Agriturismo Terre Bianche - House CORBEZZOLO	€53,155	€211	68%	4	2	3	€58	❌	❌	✅	Y / Y	⭐️ 5 (23)
Monte Sereo. In collina fra boschi e olivi	€97,500	€266	100%	4	5	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
DIMORA SCALDAFERRO	€25,371	€217	32%	4	4	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (72)
Casa Argia, zona Ospedali, vicino Basilica Santo	€57,314	€174	87%	4	3	2	€101	❌	❌	✅	Y / Y	⭐️ 5 (15)
Home Puppy Legnaro Padova Padua Venezia Venice	€25,614	€104	66%	4	2	2	€73	✅	❌	✅	Y / Y	⭐️ 4.9 (84)
Villa Mirela	€82,500	€293	77%	4	4	5	€0	✅	❌	✅	N / Y	⭐️ 5 (21)
Casa Camilla. Vista incantevole.Intera abitazione.	€26,538	€146	44%	4	2	4	€73	❌	❌	❌	Y / N	⭐️ 4.8 (13)
Intero Appartamento	€49,400	€148	91%	4	2	13	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Casa Dorina un paradiso in città	€148,214	€810	50%	4	3	3	€0	✅	❌	✅	Y / N	⭐️ 5 (1)
chiara4, large, confortable, family apartment	€46,319	€128	99%	4	2	1	€5	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Ca' Lou al Teatro	€42,320	€200	57%	4	2	3	€73	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
La Meridiana - Large and modern with splendid view	€83,325	€296	77%	4	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (12)
Villa Lieta	€100,692	€372	74%	4	4	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
STIMAhome	€95,243	€472	55%	4	2	3	€95	✅	❌	✅	Y / Y	⭐️ 5 (5)
Family Retreat Villa 10 minutes from Padova	€47,882	€243	51%	4	3	1	€189	✅	❌	❌	Y / Y	⭐️ 4.9 (18)
CA' Lou al Teatro Olimpico	€41,350	€201	55%	4	3	3	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Il Casale del Vino	€70,029	€252	76%	4	2	1	€0	❌	✅	✅	Y / N	⭐️ 4.5 (18)
Casa singola in campagna	€24,610	€132	50%	4	2	3	€53	❌	❌	✅	Y / Y	⭐️ 5 (6)
Villa Gallo Luxury Colli Euganei	€39,286	€195	55%	4	5	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Apt in palladian villa with pool by Vacavilla	€139,107	€494	75%	4	3	3	€148	✅	❌	❌	Y / Y	⭐️ 0 (0)
[5-STAR]Venetian Villa elegant comfort Ca'Marcello	€120,361	€556	59%	4	3	3	€105	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Loveley Hill House Rancho	€19,464	€106	50%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 3 (11)
Barchessa Palladio by Interhome	€81,485	€359	62%	4	3	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (8)
IVE6901 Villa degli Ulivi**** by Holiday World	€92,006	€617	36%	4	3	2	€368	✅	❌	❌	Y / Y	⭐️ 5 (5)
Villa Relax - Pet Friendly	€91,859	€265	93%	4	2	4	€126	❌	❌	✅	Y / Y	⭐️ 5 (8)
Ca Contea	€66,646	€285	60%	4	3	5	€158	❌	❌	✅	Y / Y	⭐️ 5 (3)
Casa Viaro_150sqm, country Villa	€59,598	€203	77%	4	3	4	€127	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
Juliet'sHome	€84,133	€321	71%	4	2	3	€21	❌	❌	❌	N / Y	⭐️ 0 (0)
Colonial house in Venice country	€38,287	€129	78%	4	3	3	€84	❌	✅	❌	Y / Y	⭐️ 4.9 (52)
La Gastaldia	€41,711	€223	51%	4	3	4	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)

Return Metrics

192.39% 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)	€64,699	€129,399	€194,099	€258,798	€323,498	€646,996	€1,940,990
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€89,599	€89,599	€89,599	€89,599	€89,599	€89,599	€89,599
Down Payment	€22,400	€22,400	€22,400	€22,400	€22,400	€22,400	€22,400
Property Appreciation	€3,360	€6,820	€10,385	€14,056	€17,838	€38,518	€159,853
Total Return	€180,059	€248,220	€316,484	€384,855	€453,337	€797,515	€2,212,843

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

192.39%

Cap Rate

58.51%

Return on Investment

213.67%

Via Monte Cengio Padova, Veneto, 35138

4 bed • 3 bath • 8 guests

Purchase Price

1011

Airbnb Investor Score

€59,899

Annual Profit

58.5%

Cap Rate

192.4%

Cash on Cash

€85,323

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €213/night at 63% occupancy ($48,948.67). Airbtics projects €307/night at 64% occupancy ($63,411).

Occupancy Rate

Top 31% 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.

€60,974

Avg annual revenue

64%

Avg occupancy rate

€271

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

€20k

€60k

€105k

€150k

€64,700

Profit

Revenue

€85,323

Operating Expenses

€19,784

Operating Income

€65,540

Mortgage & Taxes

€840

Profit (Cash Flow)

€64,700

€30,269

Cash Investment

Down Payment

€22,400

Renos & Furnishing

€7,869

Total

€30,269

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

192.39%

Cap Rate

58.51%

Return on Investment

213.67%