Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 53 Strada​ Albareto, Modena, Emilia-Romagna, 41122

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€38,724

Profit (Cash Flow)

€19,390

Cash on Cash Return

613.0%

Annual Revenue

€38,724

AirDNA projects €102/night at 55% occupancy ($20,486). Airbtics projects €115/night at 64% occupancy ($26,987). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, €140 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,551€27,085€39,670€52,077
Occupancy55%67%76%80%
Nightly Rate€85€108€140€174

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
€19,790
€56
94%
121€21❌❌✅Y / Y⭐️ 4.7 (290)
€24,981
€74
90%
121€21❌❌❌Y / Y⭐️ 5 (162)
€41,646
€171
66%
122€37❌❌❌Y / Y⭐️ 5 (95)
€17,895
€54
87%
121€31❌❌✅Y / Y⭐️ 4.8 (63)
€24,369
€140
47%
122€11❌❌❌Y / Y⭐️ 5 (2)
€18,501
€71
71%
111€0❌❌✅N / Y⭐️ 4.8 (125)
€15,790
€57
76%
112€0❌❌❌N / Y⭐️ 4.8 (243)
€24,692
€85
77%
112€41❌❌❌Y / Y⭐️ 5 (186)
€21,423
€113
52%
112€0❌❌❌Y / Y⭐️ 5 (6)
€31,601
€106
80%
111€21❌❌✅N / Y⭐️ 4.8 (74)
€21,034
€81
68%
111€32❌❌❌Y / Y⭐️ 4.8 (25)
€42,025
€144
78%
111€21❌❌✅Y / Y⭐️ 4.8 (149)
€28,164
€124
62%
112€0❌❌✅N / N⭐️ 5 (1)
€38,558
€140
75%
111€0❌❌❌Y / Y⭐️ 5 (25)
€29,367
€134
60%
111€0❌❌✅Y / Y⭐️ 4.7 (111)
€47,560
€185
69%
111€21❌❌❌N / Y⭐️ 4.9 (8)
€12,844
€59
57%
111€15❌❌❌N / Y⭐️ 4.7 (63)
€27,442
€119
62%
111€31❌❌❌Y / Y⭐️ 4.9 (212)
€16,098
€105
40%
111€41❌❌❌Y / Y⭐️ 4.9 (281)
€14,874
€85
48%
111€0❌❌❌N / Y⭐️ 4.8 (43)
€24,245
€89
73%
111€21❌❌❌Y / Y⭐️ 4.5 (29)
€59,225
€169
95%
111€11❌❌✅N / Y⭐️ 4.6 (90)
€41,759
€170
67%
112€0❌❌❌Y / Y⭐️ 4.9 (20)
€31,586
€111
78%
111€0❌❌❌Y / Y⭐️ 5 (64)
€23,305
€89
70%
111€21❌❌❌Y / Y⭐️ 4.8 (12)
€22,418
€87
69%
111€21❌❌❌Y / Y⭐️ 5 (63)
€23,818
€86
76%
111€0❌❌✅Y / Y⭐️ 4.9 (52)
€29,388
€129
60%
111€31❌❌❌Y / Y⭐️ 4.8 (88)
€26,453
€92
76%
111€21❌❌❌Y / Y⭐️ 4.8 (180)
€30,650
€123
68%
111€0❌❌❌N / Y⭐️ 4.7 (9)
€26,681
€114
62%
111€26❌❌❌Y / Y⭐️ 5 (27)
€26,645
€111
63%
111€37❌❌❌Y / Y⭐️ 4.8 (57)
€19,837
€106
49%
111€26❌❌❌Y / Y⭐️ 4.7 (59)
€44,387
€186
64%
111€31❌❌❌Y / Y⭐️ 4.9 (43)
€14,200
€83
46%
112€10❌❌❌Y / Y⭐️ 4.9 (81)
€17,667
€90
50%
111€41✅❌❌Y / Y⭐️ 4.9 (30)
€19,638
€173
30%
111€26❌❌✅N / Y⭐️ 4.8 (4)
€27,176
€104
67%
111€41❌❌❌Y / Y⭐️ 5 (128)

Return Metrics

612.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€19,390€38,780€58,170€77,560€96,951€193,902€581,706
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€19,390€38,780€58,170€77,560€96,951€193,902€581,706

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

612.95%

Payback Period Days

59

Return on Investment

612.95%

property-location

53 Strada​ Albareto Modena, Emilia-Romagna, 41122

1 bed • 1 bath • 2 guests

€38,724

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €102/night at 55% occupancy ($20,486.69). Airbtics projects €140/night at 64% occupancy ($26,987).

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.

€26,690

Avg annual revenue

64%

Avg occupancy rate

€116

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

€30k

€45k

€60k

Sign up to see the data on 40 all comparables

€19,390

Profit

Revenue

€38,724

Operating Expenses

€13,334

Operating Income

€25,390

Net Effective Rent

€6,000

Profit (Cash Flow)

€19,390

€3,163

Cash Investment

Renos & Furnishing

€3,067

Setup Costs

€96

Total

€3,163

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

612.95%

Payback Period Days

59