BNBCalc Short Term Rental Investment Analysis Via Quirino di Marzio, Bologna, Emilia-Romagna, 40133

2 bed • 1 bath • 4 guests • €310,000

BNB

Calc

Annual Revenue

€36,289

Profit (Cash Flow)

€6,347

Cap Rate

7.4%

Annual Revenue

€36,289

AirDNA projects €122/night at 73% occupancy ($32,519). Airbtics projects €136/night at 73% occupancy ($36,289). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, €136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,777	€34,175	€47,465	€76,234
Occupancy	65%	76%	84%	89%
Nightly Rate	€103	€120	€151	€230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Memory Suite con Wifi/Netflix	€58,941	€230	69%	2	2	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (199)
Casa Alderotti	€36,922	€110	89%	2	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (131)
"Ci Vuole Leggerezza" Apartment Free Parking	€37,030	€141	72%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Modern & Roomy Apartment for 5!	€49,016	€150	87%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Realkasa Ferriera Natty Apt.	€31,759	€105	81%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
HouSmart Ognibene 2	€29,543	€141	54%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 5 (35)
LaVarignana-Come a casa tua	€40,912	€219	51%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (26)
Trilocale Tanholydays	€24,563	€116	57%	2	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (18)
CASA OTTAVIANO 2 camere 2 bagni privati	€27,501	€96	78%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (123)
Loft di Design Industriale e Sostenibile a Bologna	€40,091	€118	90%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
casa di Silvia	€24,527	€75	88%	2	1	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (239)
Saffi Apartment	€35,662	€130	75%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Grazioso appartamento zona Saragozza Bologna	€28,778	€104	73%	2	1.5	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (62)
Sun Bologna	€32,131	€112	78%	2	1	2	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Peace or fun of your choice	€27,746	€125	58%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (17)
casa Roberta e Gilberto	€18,113	€62	78%	2	1	2	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (130)
La Torretta for your relax in Bologna	€34,801	€155	61%	2	2	2	€38	❌	❌	✅	N / Y	⭐️ 5 (154)
AffittiChiari a Bologna	€40,402	€120	90%	2	2	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (94)
Casa di TonyMan	€30,899	€124	67%	2	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (199)
Le Goriziane, appartamento indipendente con patio	€37,766	€148	69%	2	2	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (92)
Casa Garofani a San Luca	€26,392	€114	61%	2	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (7)
Saffi Huge Apartment near the Hospital	€20,709	€60	89%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 4 (38)
Cà Savoia Appartamento Aeroporto	€71,519	€296	66%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Central and Cosy appartament	€28,967	€101	77%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (30)
Sweet Apartment Bianchini	€40,906	€128	85%	2	1	2	€42	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Casa Lilli: Comfort Bolognese	€24,164	€73	90%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (34)
"Appartamento Dolce Borgo"	€17,323	€60	77%	2	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (94)
Casa Nonna Ciccia	€23,474	€81	78%	2	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (37)
We Home - SanLuca57 - Bologna	€25,353	€134	48%	2	1	1	€57	❌	❌	✅	Y / N	⭐️ 4.8 (11)
Trilocale zona Lazzaretto/fermata Marconi express	€24,218	€82	75%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Appartamento DUCATI per 4 persone	€57,063	€264	59%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (61)
Nonna Franca	€33,367	€175	52%	2	1	2	€14	❌	❌	✅	Y / Y	⭐️ 5 (69)
Parco del Velodromo Comfortable Apartment	€77,031	€219	95%	2	2	1	€57	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Central apartment private entrance and garden	€27,919	€121	63%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (87)
TonyMan	€21,797	€83	69%	2	1	3	€43	❌	❌	❌	Y / Y	⭐️ 5 (12)
nuovo appartamento al borghetto	€67,800	€232	80%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
Appartamento Fagori	€53,139	€171	84%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (6)
Reno Apartment	€32,849	€103	84%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (62)
Casa vacanze Giacobbi	€72,779	€274	72%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (41)
Casa Gentile	€33,051	€116	78%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (51)

Return Metrics

8.41% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€6,346	€12,693	€19,040	€25,387	€31,734	€63,469	€190,409
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€247,999	€247,999	€247,999	€247,999	€247,999	€247,999	€247,999
Down Payment	€62,000	€62,000	€62,000	€62,000	€62,000	€62,000	€62,000
Property Appreciation	€9,300	€18,879	€28,745	€38,907	€49,374	€106,614	€442,451
Total Return	€325,646	€341,572	€357,786	€374,295	€391,109	€480,083	€942,860

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.41%

Cap Rate

7.38%

Return on Investment

26.52%

Via Quirino di Marzio Bologna, Emilia-Romagna, 40133

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€6,346

Annual Profit

7.4%

Cap Rate

8.4%

Cash on Cash

€36,289

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €122/night at 73% occupancy.Projected nightly rate is €136/night at 73% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€36,673

Avg annual revenue

73%

Avg occupancy rate

€136

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

€15k

€35k

€55k

€80k

€6,347

Profit

Revenue

€36,289

Operating Expenses

€13,410

Operating Income

€22,880

Mortgage & Taxes

€16,533

Profit (Cash Flow)

€6,347

€75,443

Cash Investment

Down Payment

€62,000

Renos & Furnishing

€4,143

Closing Costs

€9,300

Total

€75,443

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.41%

Cap Rate

7.38%

Return on Investment

26.52%