BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Viale Andrea Palladio, Verona, VR, Italy

3 bed • 3 bath • 6 guests • €280,000

BNB

Calc

Annual Revenue

€82,709

Profit (Cash Flow)

€61,131

Cap Rate

22.6%

Annual Revenue

€82,709

AirDNA projects €200/night at 70% occupancy ($51,055). Airbtics projects €223/night at 70% occupancy ($57,032). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 81% occupancy rate, €280 rate per night.

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

Percentiles25%50%75%90%
Revenue€32,114€53,000€84,244€108,769
Occupancy56%70%81%91%
Nightly Rate€154€204€280€320

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Casa Marilla - Re Lear Apartments

No image available

€97,242
€290
91%
322€31❌❌❌Y / Y⭐️ 4.5 (62)
Residenza Verona Porta Nuova

No image available

€61,319
€199
83%
322€63❌❌❌Y / Y⭐️ 5 (165)
VERONA LIVE:centrale, a pochi passi dallo stadio!

No image available

€66,005
€207
86%
323€90❌❌❌Y / Y⭐️ 4.7 (111)
Luxury and relax in the center of Verona

No image available

€39,388
€132
81%
322€53❌✅❌Y / Y⭐️ 5 (28)
Nuova Loggia Apartment

No image available

€75,868
€249
83%
323€53❌❌❌Y / Y⭐️ 5 (289)
Appartamento signorile Verona

No image available

€29,375
€90
88%
321€31❌❌❌Y / Y⭐️ 4.9 (301)
SusysHouse Verona

No image available

€61,571
€306
55%
311€0❌❌❌N / Y⭐️ 5 (59)
We Home - [Villa] Maison San Zeno Verona

No image available

€23,850
€129
45%
321€95❌❌✅Y / Y⭐️ 4.8 (28)
Appartamento cittadella

No image available

€54,747
€157
94%
311€29❌✅❌Y / Y⭐️ 4.8 (63)
Casa Fracasso, in the heart of Verona

No image available

€83,882
€337
68%
322€0❌❌✅Y / Y⭐️ 4.9 (176)
Raffinata Maison, Verona Elegant Arena-Center

No image available

€90,842
€355
70%
311€0❌❌✅Y / Y⭐️ 4.9 (69)
We Home - Arena View, incredible.

No image available

€50,914
€306
44%
321€79❌❌❌Y / Y⭐️ 4.8 (37)
Central 3 bedrooms apartment behind the Arena

No image available

€73,344
€320
62%
322€105❌❌❌Y / Y⭐️ 4.8 (103)
Appartamento Verona

No image available

€58,055
€318
49%
321€53❌❌❌Y / Y⭐️ 4.9 (55)
Spazioso appartamento in centro

No image available

€56,472
€234
66%
323€31❌❌❌Y / Y⭐️ 4.8 (69)
Verona Movie Lovers

No image available

€57,076
€201
76%
321€84❌❌❌Y / Y⭐️ 4.8 (10)
Da Vinci Verona, elegant 120sm flat, wifi

No image available

€35,351
€138
69%
321€42❌❌❌Y / Y⭐️ 5 (224)
TopFloor Apartment - A gem in the heart of Verona

No image available

€72,176
€254
77%
323€105❌✅❌Y / Y⭐️ 5 (158)
Apartment in the old city, 50 mt from Piazza Erbe

No image available

€73,080
€244
80%
321€99❌❌❌Y / Y⭐️ 4.8 (117)
residenza Arusnati .

No image available

€35,532
€168
57%
312€53❌❌✅Y / Y⭐️ 4.8 (21)
Adriana Holidays House

No image available

€26,238
€141
45%
311€63❌❌✅Y / Y⭐️ 4.9 (79)
Porta Leoni White Suite Old Town Big Flat

No image available

€45,242
€132
94%
321€0❌❌❌Y / Y⭐️ 4.6 (82)
SuitesFlores - Bright and cozy apartment in Verona

No image available

€59,097
€288
56%
321€0❌❌❌N / Y⭐️ 4.7 (62)
casa Farinati2

No image available

€48,416
€189
70%
317€0❌❌✅Y / Y⭐️ 4.3 (110)
Large and modern two-story house in the hear of Vr

No image available

€76,308
€224
92%
321€79❌❌❌Y / Y⭐️ 4.9 (77)
Elsa

No image available

€48,444
€168
79%
322€0❌❌❌Y / Y⭐️ 5 (187)
Casa Beraldini

No image available

€41,564
€169
67%
316€0❌✅❌Y / Y⭐️ 4.9 (341)
[Casa Università di Verona] - Verona Apartments

No image available

€69,851
€276
68%
321€73❌❌❌Y / Y⭐️ 4.9 (43)
Lovely Rental Studio Loft in Verona

No image available

€76,669
€246
85%
322€0❌❌❌N / Y⭐️ 4.8 (25)
Apartment in ancient palace 200m from the Arena

No image available

€41,978
€146
74%
311€99❌❌❌Y / Y⭐️ 4.8 (87)
Spacious and historic house with private garden.

No image available

€62,202
€215
78%
312€105❌❌✅Y / Y⭐️ 4.5 (123)
Flats4Rent Lucia

No image available

€46,003
€157
77%
323€94❌❌✅Y / Y⭐️ 4.8 (22)
Appartamento Palazzo Ristori Suite Torre Lamberti

No image available

€71,917
€479
41%
311€0❌❌❌Y / Y⭐️ 4.8 (5)
Appartamento nel cuore di verona

No image available

€51,639
€277
51%
321€0❌❌❌Y / Y⭐️ 5 (31)
Attico Ai Cedri

No image available

€24,294
€88
71%
321€42❌✅✅Y / Y⭐️ 4.8 (98)
Carla's Home

No image available

€35,210
€97
98%
313€26❌❌❌Y / Y⭐️ 4.7 (213)
[ Piazza Erbe ] • Casa William • 130MQ

No image available

€46,563
€179
70%
322€62❌❌✅Y / Y⭐️ 4.8 (158)
Elegante Loft zona centralissima - FreeWifi 6px

No image available

€38,028
€195
52%
312€53❌❌❌Y / Y⭐️ 4.8 (28)
Appartamento centrale esclusivo

No image available

€39,309
€130
80%
322€53❌❌✅Y / Y⭐️ 5 (82)
Appartamento Palazzo Ristori "Suite Castelvecchio"

No image available

€76,067
€495
42%
311€0❌❌❌Y / Y⭐️ 4.9 (9)

Return Metrics

99.2% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€61,131€122,262€183,393€244,524€305,655€611,311€1,833,933
Revenue Appreciation€9,098€19,196€30,406€42,849€56,660€152,136€1,810,693
Home Equity€223,999€223,999€223,999€223,999€223,999€223,999€223,999
Down Payment€56,000€56,000€56,000€56,000€56,000€56,000€56,000
Property Appreciation€8,400€17,052€25,963€35,142€44,596€96,296€399,633
Total Return€358,629€438,511€519,763€602,516€686,912€1,139,744€4,324,260

Property Appreciation:

3%

Revenue Appreciation:

11%

Cash on Cash Return

99.2%

Cap Rate

22.58%

Return on Investment

118.24%

property-location

Viale Andrea Palladio Verona, Veneto, 37138

3 bed • 3 bath • 6 guests

441

Airbnb Investor Score

€50,510

Annual Profit

22.6%

Cap Rate

99.2%

Cash on Cash

€82,709

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €200/night at 70% occupancy ($51,055.02). Airbtics projects €223/night at 70% occupancy ($57,032).

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€55,528

Avg annual revenue

70%

Avg occupancy rate

€223

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

€25k

€45k

€70k

€100k

Sign up to see the data on 40 all comparables

€61,131

Profit

Revenue

€82,709

Operating Expenses

€19,478

Operating Income

€63,231

Mortgage & Taxes

€2,100

Profit (Cash Flow)

€61,131

€62,394

Cash Investment

Down Payment

€56,000

Renos & Furnishing

€6,394

Total

€62,394

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

11%

Cash on Cash Return

99.2%

Cap Rate

22.58%

Profit (Cummulative)

€61,131

€224,000

€6,394

€8,400

€9,098

Total Gain

€83,708