BNBCalc Short Term Rental Rental Arbitrage Analysis 72 Circonvallazione S. Gaetanino, Ravenna, Emilia-Romagna, 48123

2 bed • 2 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€27,950

Profit (Cash Flow)

€1,594

Cash on Cash Return

34.0%

Annual Revenue

€27,950

AirDNA projects €144/night at 52% occupancy ($27,361). Airbtics projects €121/night at 63% occupancy ($27,949). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, €121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,670	€25,971	€42,194	€60,746
Occupancy	51%	65%	74%	83%
Nightly Rate	€83	€107	€153	€196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Museo House	€13,592	€55	68%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (448)
St. Vitale’s Basilic View Apt.	€31,976	€111	78%	2	1	2	€25	❌	❌	✅	Y / Y	⭐️ 5 (125)
Ravenna Tourist Apartments	€15,695	€93	46%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (14)
Casa Pimpotta	€28,314	€149	52%	2	3	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
A casa di G - Appartamento Centro Storico Ravenna	€14,875	€49	80%	2	1	1	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Family Home: Vivi Ravenna a piedi o in bici	€13,234	€65	54%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (108)
Anita Garibaldi	€42,003	€261	44%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Bellavista Apartment	€23,029	€74	83%	2	1	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (54)
[Center] House with Parking	€27,332	€84	87%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
CASA MANU - Intero appartamento in pieno centro	€19,866	€72	74%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (152)
Palazzo Suite Apartment	€21,856	€124	44%	2	1	1	€102	❌	❌	✅	N / Y	⭐️ 4.7 (19)
Gorgeous Apartment in the historic center	€27,139	€99	75%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Appartamento 5 posti letto in centro a Ravenna	€16,567	€64	68%	2	1	2	€102	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Appartamento in centro storico con posto auto	€20,354	€88	59%	2	1	2	€102	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Apartment Suite 9	€51,029	€208	67%	2	3	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Apartment Comfort De Luxe 8	€49,130	€186	72%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Cinematic Modern Flat, 100 mt da Ospedale	€21,297	€87	65%	2	1	3	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Case di Zenzero - Casa San Vittore	€34,479	€237	39%	2	3	3	€51	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Panoramic apartment over Ravenna’s city center	€30,173	€97	85%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (66)
[Duomo - Centro Città] Appartamento luxury	€29,691	€86	93%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Incantevole suite in zona centro	€34,380	€162	58%	2	2	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (36)
La Piccola Corte	€28,580	€98	79%	2	2	2	€44	❌	✅	❌	Y / Y	⭐️ 5 (181)
A casa di Lorena - your apartment in the center	€25,073	€105	65%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (52)
Come a casa	€14,931	€122	33%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Luminoso attico vicino al Mausoleo di Teodorico	€21,346	€153	38%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Domus Silvana Sororis Apartment	€36,512	€153	65%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 5 (2)
Intero appartamento in centro con due bagni.	€13,536	€60	57%	2	2	1	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Quite 2 bedrooms apartment,green by city center	€31,668	€143	60%	2	1	3	€8	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Case di Zenzero	€25,582	€210	33%	2	2	3	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
La Casetta nel Cerchio	€28,738	€130	60%	2	2	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (129)
Via di Roma 4, casa con terrazzo in centro	€23,720	€120	50%	2	2	3	€61	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Vista Duomo Ravenna	€21,384	€80	73%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (6)
Corte Cavour. Una mansarda nel cuore della città	€45,835	€132	95%	2	1	2	€21	❌	❌	❌	N / Y	⭐️ 5 (13)
Appartamento con vista	€23,252	€158	39%	2	2	3	€51	❌	❌	❌	N / Y	⭐️ 5 (2)
II Penthouse in the city centre	€46,411	€189	67%	2	2	2	€0	❌	✅	✅	Y / Y	⭐️ 5 (111)
Ravenna HomeSweetHome	€15,357	€63	65%	2	1	1	€25	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
The sky in a room	€14,859	€83	49%	2	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.6 (57)
Casa Daddà…tranquillità a due passi dal centro!	€33,980	€137	68%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
A NEST IN VIA CAVOUR	€18,037	€83	58%	2	1	2	€46	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Mana Urban Retreat	€53,504	€195	75%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (3)

Return Metrics

34.02% 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)	€1,594	€3,188	€4,782	€6,376	€7,971	€15,942	€47,826
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	€1,594	€3,188	€4,782	€6,376	€7,971	€15,942	€47,826

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.02%

Payback Period Days

1073

Return on Investment

34.02%

72 Circonvallazione S. Gaetanino Ravenna, Emilia-Romagna, 48123

2 bed • 2 bath • 5 guests

Monthly Rent

€27,950

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €144/night at 52% occupancy ($27,361.77). Airbtics projects €153/night at 63% occupancy ($27,949).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€27,207

Avg annual revenue

63%

Avg occupancy rate

€121

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

€55k

€1,594

Profit

Revenue

€27,950

Operating Expenses

€11,956

Operating Income

€15,994

Net Effective Rent

€14,400

Profit (Cash Flow)

€1,594

€4,685

Cash Investment

Renos & Furnishing

€4,591

Setup Costs

€94

Total

€4,685

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

34.02%

Payback Period Days

1073