BNBCalc Short Term Rental Investment Analysis Via Penegal, Bolzano, Trentino-Alto Adige, 39100

3 bed • 1 bath • 3 guests • $450,000

BNB

Calc

Annual Revenue

$71,982

Profit (Cash Flow)

$29,409

Cap Rate

11.9%

Annual Revenue

$71,982

AirDNA projects $201/night at 64% occupancy ($46,984). Airbtics projects $379/night at 52% occupancy ($71,982). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $379 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,499	$63,439	$117,938	$181,903
Occupancy	36%	53%	66%	83%
Nightly Rate	$229	$324	$484	$587

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Haus Villa Osvalda	$47,935	$182	71%	3	1	1	$32	❌	❌	❌	Y / N	⭐️ 0 (0)
Mavik Suite	$91,207	$280	89%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (115)
Appartamento Incantevole: Bolzano Centro storico	$48,975	$162	82%	3	1	31	$59	❌	❌	❌	Y / Y	⭐️ 5 (47)
Torre Garden Home - Casa a Bolzano con giardino	$52,257	$276	51%	3	1	2	$81	❌	❌	✅	Y / Y	⭐️ 5 (28)
Prestigioso attico di 176mq nel centro di Bolzano	$155,440	$491	83%	3	3	1	$271	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Goethe Suite	$82,024	$241	92%	3	1	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (64)
Malgorerhof Pfister	$30,488	$245	34%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (44)
Grosse sonnige Wohnung mit Terrasse	$38,650	$192	55%	3	1.5	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (21)
Beautiful Bolzano	$51,932	$159	88%	3	2	3	$108	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
Apartement Huck	$29,112	$194	41%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Tholerhof	$61,744	$482	35%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Burgerhof Farm, Apartment Panorama	$23,563	$111	58%	3	1	5	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (33)
Wohnung mit Garten	$25,314	$101	68%	3	1	3	$54	❌	❌	✅	Y / Y	⭐️ 5 (126)
Marktplatz 10. Holiday apartment	$95,138	$634	41%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Penthouse with stunning view and private garden	$55,132	$258	58%	3	3	31	$81	❌	✅	❌	Y / Y	⭐️ 5 (146)
Sissi Queen Chalet \| View \| SPA \| Close to nature	$130,710	$521	67%	3	2	1	$205	❌	❌	✅	Y / Y	⭐️ 5 (17)
Villa Sonnenschein	$51,752	$318	44%	3	2	3	$102	❌	❌	❌	Y / Y	⭐️ 5 (107)
Large flat with RittenCard included-Villa Rivelaun	$58,623	$281	57%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (48)
Villa Bergpanorama	$68,885	$319	59%	3	1.5	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (11)
Schöne helle Wohnung mit Terrasse und Garten	$34,131	$182	51%	3	2	4	$65	❌	❌	✅	Y / Y	⭐️ 5 (58)
Mansarda-Apartment-Penthouse	$43,099	$176	66%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (23)
Gold Experience 4	$110,367	$815	37%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Moosmühle, Eppan	$91,846	$522	45%	3	2	31	$172	❌	❌	✅	Y / Y	⭐️ 5 (3)
Ferienhaus mit Jacuzzi - 5min ins Zentrum	$66,228	$329	55%	3	2	5	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Ferienwohnung Talblick	$20,734	$103	55%	3	1	5	$0	❌	❌	❌	N / Y	⭐️ 4.5 (13)
Villa Baronessina	$110,766	$582	52%	3	3.5	5	$0	✅	✅	✅	Y / Y	⭐️ 5 (18)
Attico di 125mq Luminoso nel centro di Bolzano	$114,265	$446	70%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 5 (11)
Modernes Ferienhaus im Dorfkern von Eppan	$70,572	$311	62%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Penthouse & Wellness „Oleario“ - relax & luxury	$78,892	$479	45%	3	1.5	4	$0	❌	✅	✅	Y / Y	⭐️ 5 (26)
Penthouse&Wellness L'Abete	$42,657	$333	35%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (7)
SchartnerAlm, Fichte	$91,003	$518	48%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
SchartnerAlm, Latsche	$90,914	$460	54%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Apartamento con vista più bella di Bolzano	$103,249	$283	99%	3	2	3	$87	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

26.81% 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)	$29,408	$58,817	$88,226	$117,635	$147,044	$294,088	$882,266
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$359,999	$359,999	$359,999	$359,999	$359,999	$359,999	$359,999
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$492,908	$536,222	$579,953	$624,114	$668,717	$898,851	$1,974,534

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.81%

Cap Rate

11.86%

Return on Investment

44.89%

Via Penegal Bolzano, Trentino-Alto Adige, 39100

3 bed • 1 bath • 3 guests

Purchase Price

145

Airbnb Investor Score

$29,408

Annual Profit

11.9%

Cap Rate

26.8%

Cash on Cash

$71,982

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $201/night at 64% occupancy.Projected nightly rate is $379/night at 52% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$64,414

Avg annual revenue

52%

Avg occupancy rate

$379

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

$65k

$110k

$155k

$29,409

Profit

Revenue

$71,982

Operating Expenses

$18,574

Operating Income

$53,408

Mortgage & Taxes

$23,999

Profit (Cash Flow)

$29,409

$109,688

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$6,188

Closing Costs

$13,500

Total

$109,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.81%

Cap Rate

11.86%

Return on Investment

44.89%