BNBCalc Short Term Rental Rental Arbitrage Analysis 1 Via Adeodato Turchi, Parma, Emilia-Romagna, 43125

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€21,748

Profit (Cash Flow)

€2,013

Cash on Cash Return

69.2%

Annual Revenue

€21,748

AirDNA projects €65/night at 62% occupancy ($14,621). Airbtics projects €90/night at 66% occupancy ($21,748). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 66% occupancy rate, €90 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,149	€18,689	€28,619	€35,231
Occupancy	53%	63%	79%	85%
Nightly Rate	€65	€79	€96	€110

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oltretorrente	€37,827	€109	95%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Exclusive apartment in Parma	€22,336	€79	76%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
G-House	€17,575	€79	61%	1	1	1	€0	❌	✅	❌	N / Y	⭐️ 4 (18)
Bilocale Inzani	€19,035	€53	98%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (208)
Romantica casetta sul greto del fiume	€14,612	€61	63%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (178)
LivingParma - grazioso appartamento con balconcino	€18,945	€68	76%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (125)
Casa Milazzo - Free Parking CIN IT034027C2HZ4O9IAz	€21,642	€68	85%	1	1.5	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (186)
Appartamento in centro storico	€17,034	€53	85%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 4.7 (325)
B&B Al Ducale Appartamento Otello	€21,392	€104	56%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
B&B Al Ducale Camera Rigoletto	€18,802	€107	48%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Antica legnaia - vita all'aperto in centro storico	€13,137	€66	50%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (20)
Officina7 Medium Apartment	€30,994	€86	95%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Monolocale in centro storico	€14,384	€51	74%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (66)
Parma Parco Ducale	€19,853	€62	85%	1	1	2	€45	❌	❌	✅	Y / Y	⭐️ 5 (664)
Cozy studio flat Parma vecchia.	€11,870	€45	70%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 4.5 (133)
Nel cuore dell'Oltretorrente	€25,957	€90	77%	1	1	2	€24	❌	❌	✅	N / Y	⭐️ 4.8 (100)
Monolocale in Oltretorrente	€12,146	€54	60%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
BIXIO2	€15,500	€67	63%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (29)
Bixio 45	€21,952	€93	61%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4 (9)
Monolocale "Emanuele 4"	€20,354	€96	55%	1	1	1	€62	❌	❌	✅	N / Y	⭐️ 4.5 (7)
[Center-Town] Elegant Loft	€51,238	€328	42%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.7 (52)
Across the river apartment in Parma city	€20,845	€71	79%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (33)
Rubra XL	€18,258	€106	47%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Rubra M	€19,229	€97	54%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 0 (1)
Altana - loft sulla città	€18,184	€121	41%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Vivi Parma dall’alto -prot.05359 30/03/2021	€21,004	€86	63%	1	1	1	€62	❌	❌	✅	Y / Y	⭐️ 4.5 (74)
Goldoni 1	€20,885	€110	50%	1	1	1	€62	❌	❌	✅	Y / Y	⭐️ 4 (5)
Appartamento bilocale in centro storico	€13,275	€39	89%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (307)
Casa Vacanze Nel Borgo Arancione	€23,529	€81	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (336)
New flat [Centre+unique view]	€25,193	€80	83%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (85)
CHARMING APARTMENT IN PARMA/ TEATRO REGIO / WIFI	€18,993	€96	52%	1	1.5	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (133)
Monolocale Farini	€18,847	€71	71%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (140)
Brag Band Apartments - appartamento in centro	€13,942	€65	59%	1	1.5	1	€0	❌	❌	❌	N / Y	⭐️ 5 (173)
La tua fuga d'amore in centro a Parma	€17,012	€57	79%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
NUlife apartment	€14,222	€71	54%	1	1	2	€7	❌	❌	❌	N / Y	⭐️ 4.8 (21)
[Storico] Ombelico di Parma, intero appartamento.	€46,496	€292	43%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (43)
Appartamento Almost Blue	€20,715	€72	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (44)
B&B Al Ducale Appartamento Falstaff	€13,409	€96	38%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Heart of Parma - garage prenotabile	€14,980	€67	56%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (452)
Appartamento "gialloparma 2" di pregio storico	€20,146	€112	49%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (93)

Return Metrics

69.22% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,013	€4,026	€6,040	€8,053	€10,066	€20,133	€60,401
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	€2,013	€4,026	€6,040	€8,053	€10,066	€20,133	€60,401

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

69.22%

Payback Period Days

527

Return on Investment

69.22%

1 Via Adeodato Turchi Parma, Emilia-Romagna, 43125

1 bed • 1 bath • 2 guests

Monthly Rent

€21,748

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
AirDNA projects €65/night at 62% occupancy ($14,621.61). Airbtics projects €90/night at 66% occupancy ($21,748).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€20,643

Avg annual revenue

66%

Avg occupancy rate

€90

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

€25k

€40k

€50k

€2,013

Profit

Revenue

€21,748

Operating Expenses

€10,735

Operating Income

€11,013

Net Effective Rent

€9,000

Profit (Cash Flow)

€2,013

€2,908

Cash Investment

Renos & Furnishing

€2,820

Setup Costs

€88

Total

€2,908

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

69.22%

Payback Period Days

527