BNBCalc Short Term Rental Cohost Analysis Via Rielta, Venezia, Veneto, 30100

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Owner income

$25,443

Per year

This Airbnb could earn an additional

$2,945

Per month vs a Long-Term Rental

Annual Revenue range

$34,030 - $63,448

Annual Revenue

$35,337

AirDNA projects $115/night at 71% occupancy ($29,822). Airbtics projects $129/night at 75% occupancy ($35,337). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 75% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,436	$34,030	$48,589	$63,448
Occupancy	61%	79%	92%	98%
Nightly Rate	$90	$116	$142	$174

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Maison de Daniela	$18,419	$137	35%	2	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (2)
DB Apartments “Dabasso”	$31,909	$126	68%	2	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (99)
Casa singola con giardino	$53,974	$172	85%	2	2	2	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (297)
Casa Denise	$28,492	$92	83%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Via facile per Venezia	$46,771	$133	93%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Casa Lorenzo	$24,470	$72	92%	2	1	2	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
B&B Appartamento Felicia	$27,172	$128	58%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
[FREE WI-FI] Casetta Aurora appartamento nuovo	$33,970	$121	75%	2	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Bright charming apartment A/C and TV in the rooms	$20,931	$70	80%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (327)
CASA LUCIA	$24,109	$72	91%	2	1	2	$32	❌	❌	✅	N / Y	⭐️ 4.8 (151)
Ca’ del Moro ID M0270426804	$19,554	$84	62%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (145)
La casa di Nane	$18,174	$134	36%	2	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
Lively and Welcoming "Apartment Close to Art"	$25,693	$135	52%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (304)
LAURA APARTMENT NEW 15 M. TO VENIE 4 GUESTS	$23,636	$80	79%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
“CASA MA.LU VENEZIA”	$35,830	$102	93%	2	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (425)
Nice cozy apartment in the mainland of Venice	$27,272	$75	98%	2	1	2	$20	✅	❌	✅	Y / Y	⭐️ 4.8 (189)
Cozy Apartment 15 min from Venice	$23,180	$81	75%	2	2	4	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (148)
Holidays Apartment Toti to fulfill your wishes	$23,491	$68	93%	2	1	2	$43	❌	❌	✅	Y / Y	⭐️ 4.9 (221)
Vespucci Apartment Venezia	$24,812	$91	72%	2	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
I Like Venice Apartment	$27,333	$140	52%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (481)
Residenza del Gufo 15minutes to Venice - free park	$40,514	$135	81%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
welcome in casa smeraldo - free parking on site	$31,198	$142	58%	2	1	2	$65	❌	❌	❌	Y / N	⭐️ 4.7 (52)
Mestre centre, 10 minutes to Venice	$35,131	$111	86%	2	1	2	$16	❌	❌	✅	Y / Y	⭐️ 4.8 (116)
Intero Appartamento	$32,822	$162	55%	2	1	3	$16	❌	❌	✅	N / N	⭐️ 0 (0)
Mestre da Luca Apartment with parking!	$28,880	$83	86%	2	1	1	$97	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
[Ca' Rossa Double Apartment] - Venice	$72,105	$199	99%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (151)
Da Eva e Vera	$68,885	$319	59%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (7)
Bright and comfortable apartment close to Venice!	$25,159	$93	71%	2	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Intero appartamento LUJE Venezia(FREE parking)	$39,465	$145	71%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (76)
Primo Piano Apartment Venezia Mestre	$41,463	$112	100%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (63)
Swing House - per le tue vacanze	$34,060	$94	99%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.7 (15)
mestre venice flat cin: It027042C2J5WBSLVU	$33,823	$94	98%	2	1	3	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (184)
Domy house 15m Venice - free park	$35,358	$105	92%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (23)
Appartamento "La Casa dei Tre" a Mestre-Venezia	$29,389	$146	55%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Sunrise20mt tram ingresso indipendente	$22,817	$90	68%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
[Venice 10 min, free parking]	$53,430	$151	94%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (57)
Casa Rita	$36,305	$109	90%	2	1	2	$33	❌	❌	✅	Y / N	⭐️ 4 (5)
Moon Suite Apartment 10 Minutes from Venice	$54,379	$232	63%	2	1	1	$27	❌	❌	✅	N / Y	⭐️ 5 (58)
La Perla di Marina,private garden 10 min to Venice	$47,262	$145	87%	2	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (11)

Via Rielta Venezia, Veneto, 30100

2 bed • 1 bath • 4 guests

$35,337

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $115/night at 71% occupancy.Projected nightly rate is $129/night at 75% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$33,689

Avg annual revenue

75%

Avg occupancy rate

$129

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

$75k

$7,067

Profit

Revenue

$35,337

Cleaning

$4,171

Cohost commission

$7,067

Owner payout

$25,443

$0

Cash Investment

Renos & Furnishing

Total