BNBCalc Short Term Rental Investment Analysis Via Vicenza, San Vito di Leguzzano, Veneto, 36030

3 bed • 2 bath • 4 guests • €250,000

BNB

Calc

Annual Revenue

€25,257

Profit (Cash Flow)

-€926

Cap Rate

5.0%

Annual Revenue

€25,257

AirDNA projects €0/night at % occupancy ($0). Airbtics projects €112/night at 62% occupancy ($25,256). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, €112 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,835	€25,407	€38,785	€55,669
Occupancy	45%	63%	74%	85%
Nightly Rate	€77	€108	€138	€173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maison Papà, una casa per sentirsi a casa.	€28,187	€92	84%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Casa del Sale.	€25,033	€102	67%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Casa da 2 a 7 posti nelle Piccole Dolomiti	€14,291	€77	51%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Ampio appartamento a 5 min CENTRO e STAZIONE	€16,209	€99	44%	3	1	7	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Appartamento incantevole ad Asiago	€28,448	€155	44%	3	3	1	€92	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
I Love Vicenza Apartment + Garage	€19,624	€78	68%	3	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Pietra e Ulivi Country House	€35,909	€163	56%	3	3	5	€102	❌	✅	❌	Y / Y	⭐️ 5 (34)
Casaamigos2 B & B	€11,416	€42	75%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
La casa di Beppe	€11,435	€39	73%	3	1	1	€71	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Asiago View & Relax 1001M - garden and free park	€21,671	€110	54%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Casa Magiò 2 ,appartamento confortevole a Schio	€21,914	€78	76%	3	2	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (11)
Attico CB Camona _ Gallio	€62,549	€171	96%	3	3	5	€71	❌	❌	❌	Y / N	⭐️ 5 (1)
Chalet dei Ciliegi	€37,295	€168	58%	3	1	1	€102	❌	❌	✅	Y / Y	⭐️ 5 (27)
Casa completa per feste private e pernottamento	€19,335	€77	69%	3	3	1	€0	❌	❌	❌	N / Y	⭐️ 5 (13)
Appartamento di Silvia - Silvia's Apartment	€21,778	€71	83%	3	1	3	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Apartment L'Ulivo w/pool - CIR 024006-LOC-00007	€15,755	€141	30%	3	1	3	€122	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Family house - Haus Granata	€12,436	€47	68%	3	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.8 (5)
Amore di Confine, 2 passi dal centro e pascolo	€28,056	€116	62%	3	1	2	€60	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
CHALET AI MARGINI DEL BOSCO	€25,717	€112	63%	3	1	3	€0	❌	❌	✅	N / Y	⭐️ 4.7 (40)
Tana tra i pendii	€32,604	€125	68%	3	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Apartment Angela CIR: 024116-LOC-00230	€20,093	€110	46%	3	2	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (38)
Appartamento prestigioso x4/5 px, zona StazioneFS	€17,409	€107	44%	3	2	2	€10	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
Attico Palladio, downtown vicenza	€49,685	€193	70%	3	2	1	€41	❌	❌	❌	N / Y	⭐️ 4.9 (323)
appartament zocchio	€8,911	€43	56%	3	1	4	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (95)
casa balestro altissimo -it cinit024005c2qip5942v	€21,576	€60	99%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (204)
Nel cuore di Thiene	€18,213	€111	45%	3	3	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Appartamento accogliente luminoso confortevole.	€17,420	€62	73%	3	2	3	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Relais All'Antica Campana - Apt. A&B/ 10 Guests	€19,830	€137	39%	3	2	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (36)
Indipendent apartment in countryside of Vicenza	€28,167	€134	57%	3	2	3	€10	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
A due passi da Asiago, un angolo di pace a Gastagh	€47,148	€167	77%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Casa di campagna tricamere... Relax & Praticità!	€34,988	€93	100%	3	0	3	€31	❌	❌	❌	Y / Y	⭐️ 0 (0)
Vintage townhouse in village centre. Free wifi	€19,815	€126	43%	3	2	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Residenza Capri in Vicenza	€16,896	€62	74%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (116)
La Casa nella Vecchia Ferrovia 2	€20,371	€93	59%	3	2	4	€61	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
Casa Predemaule: Appartamento UNO	€34,370	€93	96%	3	2	7	€61	❌	❌	❌	Y / N	⭐️ 4.7 (16)
Casa Predemaule: Appartamento Due	€16,869	€71	64%	3	1	7	€41	❌	❌	❌	N / N	⭐️ 4.5 (4)
Spazioso e moderno tricamere su Corso Palladio	€57,497	€198	78%	3	2	2	€39	❌	❌	✅	N / N	⭐️ 4.8 (9)

Return Metrics

4.5% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€926	-€1,852	-€2,779	-€3,705	-€4,631	-€9,263	-€27,790
Revenue Appreciation	€3,788	€8,145	€13,155	€18,917	€25,543	€76,921	€1,647,048
Home Equity	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€260,362	€271,517	€283,558	€296,589	€310,730	€403,636	€2,226,073

Property Appreciation:

Revenue Appreciation:

15%

Cash on Cash Return

4.5%

Cap Rate

4.96%

Return on Investment

21.85%

Via Vicenza San Vito di Leguzzano, Veneto, 36030

3 bed • 2 bath • 4 guests

Purchase Price

€25,257

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €112/night at 62% occupancy.

Occupancy Rate

Top 53% 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.

€24,804

Avg annual revenue

62%

Avg occupancy rate

€112

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

€5k

€25k

€45k

€65k

-€926

Profit

Revenue

€25,257

Operating Expenses

€12,850

Operating Income

€12,407

Mortgage & Taxes

€13,333

Profit (Cash Flow)

-€926

€63,527

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€6,027

Closing Costs

€7,500

Total

€63,527

Investment Value Over Time

Property Appreciation

Revenue Appreciation

15%

Cash on Cash Return

4.5%

Cap Rate

4.96%

Return on Investment

21.85%