Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 13 Cortile Aia, Certaldo, Toscana, 50052

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€11,448

Profit (Cash Flow)

-€4,137

Cash on Cash Return

-142.5%

Annual Revenue

€11,448

AirDNA projects €83/night at 35% occupancy ($10,606). Airbtics projects €93/night at 53% occupancy ($17,941). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, €59 rate per night.

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

Percentiles25%50%75%90%
Revenue€9,329€17,478€29,073€38,028
Occupancy36%56%71%81%
Nightly Rate€70€84€109€123

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
€12,585
€71
46%
112€19❌❌❌Y / Y⭐️ 5 (13)
€9,483
€59
43%
113€28❌❌✅Y / Y⭐️ 5 (11)
€18,280
€122
41%
112€0❌❌❌N / Y⭐️ 5 (6)
€20,406
€74
75%
112€10❌❌✅N / Y⭐️ 5 (106)
€19,247
€82
63%
111€10❌❌✅Y / Y⭐️ 4 (6)
€14,942
€110
37%
112€0❌❌✅Y / Y⭐️ 5 (7)
€59,250
€231
70%
112€0❌✅❌Y / Y⭐️ 5 (48)
€12,819
€109
32%
112€0❌✅✅Y / Y⭐️ 5 (82)
€11,775
€88
30%
111€48❌❌✅N / Y⭐️ 5 (1)
€31,279
€182
47%
113€0❌❌❌Y / Y⭐️ 5 (9)
€43,313
€161
72%
111€57❌❌❌Y / Y⭐️ 5 (165)
€22,793
€73
85%
112€0❌❌✅Y / Y⭐️ 5 (19)
€25,122
€85
81%
112€0❌✅✅Y / Y⭐️ 5 (184)
€16,179
€61
72%
111€4❌❌✅N / Y⭐️ 5 (530)
€18,454
€74
68%
111€0✅❌❌N / N⭐️ 4 (7)
€20,353
€74
75%
111€0✅❌❌N / N⭐️ 4 (6)
€12,263
€64
52%
11.52€0❌❌✅Y / Y⭐️ 5 (23)
€16,128
€92
48%
111€0❌❌✅Y / Y⭐️ 0 (1)
€16,100
€123
34%
112€76✅❌❌Y / Y⭐️ 5 (3)
€19,378
€58
90%
113€28❌❌❌Y / Y⭐️ 5 (61)
€12,977
€66
52%
1131€28❌❌✅N / Y⭐️ 5 (175)
€10,751
€71
37%
112€29✅❌✅Y / Y⭐️ 0 (2)
€13,992
€63
61%
111€0❌❌✅N / Y⭐️ 4.5 (8)
€15,308
€58
71%
116€28❌❌✅Y / Y⭐️ 5 (229)
€38,639
€115
92%
111€0✅❌❌Y / Y⭐️ 5 (7)
€14,911
€55
73%
113€48✅❌❌Y / Y⭐️ 5 (75)
€23,843
€109
60%
112€0✅❌✅Y / Y⭐️ 0 (2)
€17,966
€59
83%
113€0❌❌❌Y / Y⭐️ 5 (50)
€12,073
€74
44%
112€24❌❌✅Y / Y⭐️ 5 (101)
€15,597
€60
71%
111€0❌❌❌Y / Y⭐️ 4.2 (8)
€28,442
€125
62%
111€0✅❌❌Y / N⭐️ 5 (7)
€20,999
€88
65%
1131€0❌❌❌Y / Y⭐️ 5 (28)
€24,040
€101
63%
112€52✅❌✅Y / Y⭐️ 5 (15)

Return Metrics

-142.52% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€4,136-€8,273-€12,409-€16,546-€20,682-€41,365-€124,095
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-€4,136-€8,273-€12,409-€16,546-€20,682-€41,365-€124,095

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-142.52%

Payback Period Days

0

Return on Investment

-142.52%

property-location

13 Cortile Aia Certaldo, Toscana, 50052

1 bed • 1 bath • 2 guests

€11,448

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €83/night at 35% occupancy ($10,606.98). Airbtics projects €93/night at 53% occupancy ($17,941).

Top 53% of comparables

Top 91% 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.

€18,159

Avg annual revenue

53%

Avg occupancy rate

€92

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

€40k

€60k

Sign up to see the data on 40 all comparables

-€4,137

Profit

Revenue

€11,448

Operating Expenses

€9,585

Operating Income

€1,863

Net Effective Rent

€6,000

Profit (Cash Flow)

-€4,137

€2,902

Cash Investment

Renos & Furnishing

€2,814

Setup Costs

€88

Total

€2,902

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-142.52%

Payback Period Days

0