BNBCalc Short Term Rental Rental Arbitrage Analysis 6 Via Parisio, Bologna, Emilia-Romagna, 40137

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€31,775

Profit (Cash Flow)

€10,338

Cash on Cash Return

331.6%

Annual Revenue

€31,775

AirDNA projects €84/night at 59% occupancy ($18,183). Airbtics projects €118/night at 74% occupancy ($31,775). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 74% occupancy rate, €118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,030	€29,921	€41,012	€59,896
Occupancy	67%	76%	86%	91%
Nightly Rate	€76	€105	€127	€176

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
appartamento spazioso Mazzini	€25,950	€83	83%	1	2	1	€21	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Ultimo piano , luminoso	€32,792	€119	75%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (22)
Appartamento elegante e confortevole	€22,043	€77	76%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 5 (160)
Grazioso appartamentino, tranquillo e ben servito	€15,680	€58	72%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Mini appartamento incantevole a Bologna	€21,126	€67	84%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
Lovely Condo in Bologna	€28,354	€82	92%	1	1	2	€97	❌	❌	✅	N / Y	⭐️ 4.8 (53)
Ca’ degli Orti , con piccolo giardino a Bologna	€26,484	€100	72%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (104)
Appartamento Murri Sant’Orsola	€38,080	€181	56%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (7)
K1.3 Studio Apartment - Mazzini	€14,787	€60	66%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.8 (174)
Apartment Amelia	€41,780	€123	90%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (176)
Levante suite	€33,729	€128	72%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Wonderful Italy \| A Casa di Giorgia	€60,603	€176	92%	1	1	1	€82	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Maison Giulia ai Giardini	€32,147	€110	77%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Severino 28	€28,118	€105	73%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.3 (33)
Casa Vacanza Esmeralda	€24,322	€94	70%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (180)
Appartamento Adele con parcheggio privato gratuito	€42,305	€125	90%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Appartamento Dora. Parcheggio riservato incluso	€21,130	€64	86%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
Appartamento Gaia. Parcheggio gratuito riservato.	€40,562	€127	85%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Emilia Suite - Una terrazza nel verde	€11,588	€61	51%	1	1	3	€15	❌	❌	✅	Y / Y	⭐️ 4.5 (58)
Leaf, a stone's throw from city center	€31,693	€132	64%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Casa di Vanessa	€24,217	€82	78%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (1)
Villa Laura Holiday House	€45,780	€158	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
green house	€28,118	€105	73%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
La Tana di Giorgia	€33,016	€155	57%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
A casa di Jhany	€68,678	€203	91%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
la casa di aurora (parcheggio privato gratuito)	€27,937	€79	97%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (197)
la casa di Adele (parcheggio privato gratuito)	€26,786	€79	93%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Appartamento Mesticheria. Parcheggio incluso	€40,219	€124	86%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (133)
BellAria Bliss Relax a 10 minuti dal centro	€59,766	€207	77%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (5)
Oriani B&B - Toticchio House -	€23,814	€95	67%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (27)
"Stunning loft near the heart of Bologna "	€31,392	€123	68%	1	1	3	€36	❌	❌	✅	Y / Y	⭐️ 5 (49)
Casa Martina, nel verde vicino al centro	€25,243	€108	62%	1	1	3	€30	❌	❌	❌	N / Y	⭐️ 4.9 (23)
Luminoso Appartamento a Bologna	€15,240	€68	61%	1	2	2	€36	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
B&B Mara	€24,089	€74	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (82)
Appartamento supercomfort a Bologna	€21,944	€66	89%	1	1	6	€30	❌	✅	❌	Y / Y	⭐️ 5 (37)
B&BO SAGO	€36,852	€112	90%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Primo piano Loft Santo Stefano-Sant’Orsola	€76,846	€522	40%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Appartamento Airone	€22,208	€76	80%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Appartamento ben servito	€13,973	€55	69%	1	1	1	€6	❌	❌	❌	Y / N	⭐️ 4.7 (13)

Return Metrics

331.61% 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)	€10,337	€20,675	€31,012	€41,350	€51,688	€103,376	€310,128
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	€10,337	€20,675	€31,012	€41,350	€51,688	€103,376	€310,128

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

331.61%

Payback Period Days

110

Return on Investment

331.61%

6 Via Parisio Bologna, Emilia-Romagna, 40137

1 bed • 1 bath • 2 guests

Monthly Rent

€31,775

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €84/night at 59% occupancy.Projected nightly rate is €118/night at 74% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€30,367

Avg annual revenue

73%

Avg occupancy rate

€118

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

€55k

€80k

€10,338

Profit

Revenue

€31,775

Operating Expenses

€12,438

Operating Income

€19,338

Net Effective Rent

€9,000

Profit (Cash Flow)

€10,338

€3,117

Cash Investment

Renos & Furnishing

€3,023

Setup Costs

€95

Total

€3,117

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

331.61%

Payback Period Days

110