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 Rental Arbitrage Analysis Vicolo Quadrelli, Verona, Veneto, 37129

2 bed • 1 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€47,655

Profit (Cash Flow)

€18,197

Cash on Cash Return

416.0%

Annual Revenue

€47,655

AirDNA projects €187/night at 61% occupancy ($41,722). Airbtics projects €189/night at 69% occupancy ($47,655). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, €189 rate per night.

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

Percentiles25%50%75%90%
Revenue€27,293€46,669€61,972€95,636
Occupancy59%73%79%89%
Nightly Rate€124€172€210€288

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
[ModernLiving] Barbara Apartment Verona

No image available

€51,956
€237
60%
221€0❌❌❌Y / Y⭐️ 4.7 (9)
Central Il Vicolo Aparthotel 2-BedRoom GroundFloor

No image available

€60,850
€183
91%
221€0❌❌❌N / Y⭐️ 5 (82)
Suite della Scala - Intero Appartamento

No image available

€60,414
€210
78%
222€39❌❌❌Y / Y⭐️ 5 (162)
Stylish apARTment Verona centre 023091-LOC-01879

No image available

€26,569
€97
74%
222€69❌❌❌Y / Y⭐️ 5 (173)
Terrazza Garibaldi - Panoramic Apartment

No image available

€123,331
€428
78%
221€49❌❌❌Y / Y⭐️ 5 (6)
Fabulous apartment overlooking Piazza Erbe

No image available

€70,582
€213
89%
221€59❌❌❌Y / Y⭐️ 4.8 (81)
IP0230910243 - Alloggio Ponte Pietra 2017

No image available

€24,113
€95
68%
222€36❌❌❌N / Y⭐️ 4.8 (349)
[Romeo's House] nel Centro Storico [Free Parking]

No image available

€67,176
€227
78%
221€54❌❌❌Y / Y⭐️ 4.9 (88)
Casa Savio

No image available

€44,440
€189
63%
221€59❌❌❌Y / Y⭐️ 3.5 (15)
☆Boutique Apartment- ANTICA TORRE☆ downtown

No image available

€42,854
€127
90%
221€51❌❌❌N / Y⭐️ 5 (84)
Italianflat - Inverno

No image available

€31,360
€116
68%
221€69❌❌❌Y / Y⭐️ 4.4 (34)
VeronaFlats Tiziana

No image available

€46,150
€171
72%
223€74❌❌✅Y / Y⭐️ 4.8 (71)
[centre] 2 suite 2 bathrooms Free parking

No image available

€25,907
€122
56%
221€35❌❌❌Y / Y⭐️ 4.7 (114)
Appartamento incantevole nel centro di Verona

No image available

€40,576
€300
37%
222€0❌❌✅Y / Y⭐️ 4.8 (40)
Atelier Duomo- Verona Journeys in the city centre

No image available

€43,784
€198
59%
221€74❌❌❌Y / Y⭐️ 4.8 (76)
Faro Home center apt river view

No image available

€34,423
€121
78%
222€0❌❌❌Y / Y⭐️ 4 (1)
Casa Ferrari B&B Luxury Apartment in Verona Italy

No image available

€45,371
€209
59%
222€20❌❌❌N / Y⭐️ 4.8 (131)
A due passi da Giulietta- Casa Montecchi

No image available

€51,368
€153
92%
222€0❌❌✅Y / Y⭐️ 5 (2)
Exlusive house ex deconsecrated church of 1170

No image available

€50,499
€172
79%
221€59❌❌❌Y / Y⭐️ 4.9 (235)
Like Home M0230912845

No image available

€41,725
€237
48%
222€29❌❌❌Y / Y⭐️ 5 (16)
Nuovo, Vista Adige, Centrale

No image available

€28,245
€96
79%
223€29❌❌❌Y / Y⭐️ 5 (172)
STELLA19 grande tranquillo a due passi dall'Arena

No image available

€28,504
€123
62%
223€59❌❌✅Y / Y⭐️ 4.8 (89)
Dimora Pensiero Stupendo

No image available

€26,424
€195
35%
222€90❌❌✅Y / Y⭐️ 5 (2)
Santa Chiara 11 - House - Verona

No image available

€30,759
€105
80%
222€0❌❌❌Y / Y⭐️ 5 (204)
Vicolo Leoni 2BRD apartment

No image available

€34,067
€155
59%
222€35❌❌❌Y / Y⭐️ 4.8 (54)
Flats4Rent Federica (M0230913192)

No image available

€50,247
€172
78%
223€79❌❌✅Y / Y⭐️ 4.8 (62)
Magnificent residence overlooking Piazza Erbe

No image available

€116,994
€327
97%
221€59❌❌❌Y / Y⭐️ 5 (210)
Italianflat - Palazzo Zeiner - Apt 4

No image available

€24,959
€173
37%
221€49❌❌❌Y / Y⭐️ 4.3 (3)
Residenza Tazzoli - 120mq

No image available

€43,130
€274
43%
221€0❌❌❌N / Y⭐️ 5 (3)
Flats4rent Luca 023091LOC04974

No image available

€58,916
€194
80%
223€79❌❌❌Y / Y⭐️ 4.8 (14)
IV Spade Apartment Deluxe Cin IT023091C27C25hP2k

No image available

€34,569
€123
75%
222€59❌❌✅Y / Y⭐️ 4.8 (340)
Beautiful and cozy apartment, central position

No image available

€25,420
€147
46%
222€59❌❌✅Y / Y⭐️ 4.7 (34)
Casa Sgarzarie exclusive apartment in Verona

No image available

€58,923
€196
81%
221€29❌❌❌Y / Y⭐️ 4.8 (34)
G and G House, luxury apartment in Verona

No image available

€28,755
€125
62%
222€49❌❌❌Y / Y⭐️ 4.8 (183)
Nizza Apartment

No image available

€39,168
€195
55%
222€0❌❌❌Y / Y⭐️ 4.9 (16)
Cosy flat in the historic centre

No image available

€30,850
€125
67%
223€44❌❌❌Y / Y⭐️ 4.9 (55)
Prestigious Brà residence with a tower overlooking

No image available

€47,290
€159
79%
221€64❌❌❌Y / Y⭐️ 4.8 (135)
Domus Scudo di Francia

No image available

€129,532
€483
73%
221€30❌❌✅Y / Y⭐️ 4.6 (6)
Case Vr Holiday - Residenza 2 di Picche

No image available

€32,472
€107
81%
223€118❌❌❌N / N⭐️ 4.5 (13)
Suite Mercatorum - Piazza Erbe

No image available

€83,457
€287
77%
222€108❌❌❌Y / Y⭐️ 4.8 (51)

Return Metrics

416.04% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€18,197€36,394€54,591€72,788€90,985€181,970€545,912
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€18,197€36,394€54,591€72,788€90,985€181,970€545,912

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

416.04%

Payback Period Days

87

Return on Investment

416.04%

property-location

Vicolo Quadrelli Verona, Veneto, 37129

2 bed • 1 bath • 5 guests

€47,655

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €187/night at 61% occupancy ($41,722.98). Airbtics projects €189/night at 69% occupancy ($47,655).

Top 58% of comparables

Top 44% 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.

€48,403

Avg annual revenue

69%

Avg occupancy rate

€189

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

€60k

€95k

€130k

Sign up to see the data on 40 all comparables

€18,197

Profit

Revenue

€47,655

Operating Expenses

€13,858

Operating Income

€33,797

Net Effective Rent

€15,600

Profit (Cash Flow)

€18,197

€4,374

Cash Investment

Renos & Furnishing

€4,282

Setup Costs

€91

Total

€4,374

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

416.04%

Payback Period Days

87