BNBCalc Short Term Rental Cohost Analysis Via San Donato, 1739, Lucca, Province of Lucca, Italy

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

ediliarent@gmail.com

Owner income

$31,791

Per year

This Airbnb could earn an additional

$3,680

Per month vs a Long-Term Rental

Annual Revenue range

$27,622 - $76,654

Annual Revenue

$44,154

AirDNA projects $113/night at 44% occupancy ($18,159). Airbtics projects $144/night at 62% occupancy ($32,608). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 77% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,173	$27,622	$45,325	$76,654
Occupancy	45%	61%	77%	90%
Nightly Rate	$102	$121	$157	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
casa riccardo	$20,291	$154	36%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
2 bedrooms apt with private garden near centre	$73,203	$217	90%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (11)
Casa Silvia a piedi dalle mura AC	$18,813	$102	49%	2	1	5	$108	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
[Free parking] relax a pochi minuti dal centro	$24,866	$83	80%	2	1	1	$43	❌	❌	✅	Y / Y	⭐️ 5 (57)
Come a casa vostra	$19,530	$109	47%	2	1	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (1)
Villa Camilla apt Wide with Exclusive Pool	$25,610	$106	61%	2	1	1	$54	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Private Parking,WI-FI and Relax:Le Mura di Lucca	$17,107	$114	41%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
Appartamento Volpino 2 - Affitti Brevi Italia	$42,324	$118	98%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 3.5 (3)
Emma apartment, close to parking and station.	$28,924	$130	60%	2	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (23)
"a casa di Gio"	$12,730	$92	36%	2	2	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (58)
[Casa San Paolino] Elegant Flat WIFI e SelfCheckin	$30,586	$119	66%	2	1	1	$46	❌	❌	✅	Y / Y	⭐️ 4.5 (99)
La residenza degli artisti - Ametista	$24,655	$147	45%	2	2	1	$74	❌	❌	✅	Y / Y	⭐️ 5 (21)
Corte Paolina - charming courtyard inside Lucca	$71,913	$228	85%	2	2	4	$140	❌	❌	❌	Y / Y	⭐️ 5 (106)
S.Matteo 4/6 Luxury Apartment	$23,442	$105	61%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (194)
La Casa di Paola	$17,711	$81	59%	2	1	1	$11	❌	❌	❌	Y / Y	⭐️ 5 (50)
Appartamento incantevole nel cuore di Lucca	$26,796	$169	43%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxury Stay in Lucca: Chic Apartment w/AC & Wi-Fi	$55,142	$162	93%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
[ 50 metri Duomo Lucca ] Self Check-in e Wi-Fi	$48,647	$156	84%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (72)
La maison de Louise	$25,607	$94	71%	2	1	2	$59	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Lucca centro storico - Design 7	$53,146	$325	43%	2	1.5	31	$54	❌	❌	❌	N / Y	⭐️ 0 (1)
Civico 41 Lucca City Center Apartment	$21,726	$113	52%	2	1	1	$11	❌	❌	❌	Y / Y	⭐️ 5 (15)
Màrita Apartment	$73,493	$251	80%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (44)
SPLENDIDO ED ELEGANTE APPARTAMENTO	$35,199	$163	59%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (44)
Alessandra Apartment Lucca Lifestyle	$32,065	$132	62%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
appartamento corte fiorita	$29,970	$123	65%	2	1	31	$32	❌	❌	✅	N / Y	⭐️ 5 (23)
Casa Merlot: 2 bdrms, 2 baths, wi-fi	$52,165	$227	62%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (21)
Blanc house, apartment in Center Town Lucca	$25,334	$100	65%	2	2	3	$64	❌	❌	❌	Y / Y	⭐️ 5 (55)
Belvedere Luxury Apartment, View on the City Walls	$40,952	$123	90%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (30)
Historic centre - spacious & cozy apt with view	$21,119	$124	46%	2	1	1	$48	❌	❌	❌	Y / Y	⭐️ 5 (46)
Terrazza Napoleone - Affitti Brevi Italia	$34,946	$154	62%	2	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Appartamento nel cuore di Lucca	$24,197	$99	65%	2	1	3	$22	❌	❌	✅	Y / Y	⭐️ 5 (62)
Appartamento Fagiano	$25,034	$76	90%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
guest house in the center of Lucca	$27,910	$103	73%	2	1	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (120)
Casa di Veronica	$22,044	$100	60%	2	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (36)
Appartamento Viale Puccini	$68,515	$468	40%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Appartamento “Sunset”	$9,483	$80	31%	2	1	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (7)
Casa Volto di Luna 2 Bdrms, 2 Baths, Airco, W/D	$52,572	$189	76%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
La Terrazza	$39,813	$126	86%	2	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (89)
L'alba in Lucca with AC	$17,257	$115	41%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)

1739 Via S. Donato Lucca, Toscana, 55100

2 bed • 1 bath • 6 guests

Inquire about this property

Contact

$44,154

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $113/night at 44% occupancy.Projected nightly rate is $144/night at 62% occupancy.

Occupancy Rate

Top 26% 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.

$33,167

Avg annual revenue

62%

Avg occupancy rate

$144

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

$10k

$30k

$50k

$75k

$8,831

Profit

Revenue

$44,154

Cleaning

$4,876

Cohost commission

$8,831

Owner payout

$31,791

$0

Cash Investment

Renos & Furnishing

Total