BNBCalc Short Term Rental Investment Analysis Viale Andrea Costa, Imola, Metropolitan City of Bologna, Italy

3 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€35,340

Profit (Cash Flow)

€21,863

Cap Rate

Infinity%

Annual Revenue

€35,340

AirDNA projects €100/night at 45% occupancy ($16,417). Airbtics projects €173/night at 56% occupancy ($35,340). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56% occupancy rate, €173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,434	€27,225	€65,327	€92,612
Occupancy	38%	54%	75%	82%
Nightly Rate	€95	€136	€236	€306

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento	€25,179	€125	55%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (6)
Dal Teatro - Imola Centro	€15,493	€128	32%	3	1	2	€14	❌	❌	❌	Y / N	⭐️ 0 (2)
Appartamento Acacia	€24,308	€87	75%	3	5	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (113)
a casa della Nonna	€27,953	€111	69%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Appartamento con 5 posti letto e garage	€40,153	€150	73%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Large Apt pool view	€34,382	€185	50%	3	1	1	€29	✅	✅	❌	N / Y	⭐️ 0 (1)
Casa nuova e spaziosa in centro	€17,542	€130	35%	3	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (15)
Alla Pieve	€15,585	€47	91%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (245)
Splendid country house near Bologna	€56,424	€289	53%	3	3.5	1	€49	❌	❌	✅	N / Y	⭐️ 5 (60)
Aparthotel Feeling at home	€32,548	€110	81%	3	1	1	€0	❌	✅	✅	Y / Y	⭐️ 5 (64)
A casa di Lucio	€20,503	€87	62%	3	1	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (42)
Il Giardino di Liano	€30,249	€101	82%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casa Ponte Romano	€17,391	€72	66%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Farmhouse " il sambuco" in the " Parco dei Gessi"	€72,254	€305	63%	3	2	2	€146	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Intero alloggio con 3 camere 2 bagni cucina e sala	€12,024	€93	34%	3	2	3	€73	❌	❌	❌	Y / Y	⭐️ 5 (21)
Country house 15km from Bologna	€44,859	€134	91%	3	2.5	3	€58	❌	❌	✅	Y / Y	⭐️ 5 (24)
Appartamento "Le Colline" - Agriturismo Re Piano	€40,670	€176	63%	3	1	2	€0	✅	✅	✅	Y / Y	⭐️ 5 (3)
CasaSpensieratezza - 3 Camere - BOX AUTO	€71,677	€251	78%	3	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (8)
Casetta Prugnolo apartment	€40,630	€236	47%	3	3	5	€49	✅	❌	✅	Y / Y	⭐️ 5 (40)
Villa Luxury Private\| Private Pool \| G&P \|Hot Tub	€88,928	€540	45%	3	1.5	2	€0	✅	✅	❌	Y / Y	⭐️ 5 (18)
Casetta Ginestra apartment	€38,217	€236	44%	3	3	5	€49	✅	❌	✅	Y / Y	⭐️ 5 (27)
Ovello Apartment Marruca	€43,311	€237	50%	3	2	5	€49	✅	❌	✅	Y / Y	⭐️ 5 (40)
Palazzone41: casa 8 posti, solarium con doccia	€51,381	€351	40%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Luxury Villetta Indipendente	€58,862	€423	37%	3	2	2	€49	❌	❌	❌	Y / Y	⭐️ 0 (0)
Four-room apartment Lavanda · Virano19	€29,156	€97	80%	3	0	1	€155	❌	❌	✅	Y / Y	⭐️ 5 (7)
Salvarelle	€33,142	€116	78%	3	2	2	€0	❌	❌	✅	N / N	⭐️ 5 (29)
Il giardino di Liano	€27,819	€93	82%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Casa Maria: intero appartamento	€30,183	€104	79%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Rustic Home "la Pianazza" in Tuscany-Romagna	€21,035	€73	74%	3	2	6	€49	❌	❌	❌	Y / Y	⭐️ 5 (8)
120 m² a disposizione tra Parco e Centro	€24,642	€78	86%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cà Caselle	€29,089	€173	46%	3	2	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (12)
TENUTA OLMATELLO Quercia apartment	€20,811	€146	39%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Appartamento in Villa del Cedro	€17,638	€138	35%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
"La Casa dei Tigli"	€21,227	€78	66%	3	2	3	€97	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
⭑⭑⭑⭑⭑Villetta a schiera Forlì 🜲parcheggio privato	€16,787	€152	30%	3	3	31	€30	✅	❌	✅	Y / Y	⭐️ 0 (0)
Villa Glicine, comfort & relax	€37,341	€281	36%	3	2	31	€58	❌	✅	✅	Y / Y	⭐️ 4 (10)
casa rustica indipendente	€15,187	€78	53%	3	1	4	€0	❌	❌	✅	N / N	⭐️ 0 (2)

Return Metrics

392.61% 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)	€21,863	€43,726	€65,589	€87,453	€109,316	€218,632	€655,898
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

392.61%

Cap Rate

∞%

Return on Investment

392.61%

Viale Andrea Costa Imola, Emilia-Romagna, 40026

3 bed • 1 bath • 4 guests

Purchase Price

Infinity

Airbnb Investor Score

€21,863

Annual Profit

Infinity%

Cap Rate

392.6%

Cash on Cash

€35,340

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €100/night at 45% occupancy.Projected nightly rate is €173/night at 56% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€32,557

Avg annual revenue

56%

Avg occupancy rate

€173

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

€35k

€60k

€90k

€21,863

Profit

Revenue

€35,340

Operating Expenses

€13,477

Operating Income

€21,863

Mortgage & Taxes

€0

Profit (Cash Flow)

€21,863

€5,569

Cash Investment

Down Payment

€0

Renos & Furnishing

€5,569

Total

€5,569

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

392.61%

Cap Rate

∞%

Return on Investment

392.61%