BNBCalc Short Term Rental Rental Arbitrage Analysis Riviera Albertino Mussato, Padova, Veneto,

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€26,053

Profit (Cash Flow)

€5,209

Cash on Cash Return

178.3%

Annual Revenue

€26,053

AirDNA projects €97/night at 67% occupancy ($23,694). Airbtics projects €98/night at 73% occupancy ($26,053). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, €98 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,157	€27,006	€35,822	€44,153
Occupancy	63%	75%	86%	90%
Nightly Rate	€77	€96	€110	€130

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Charleston - Dimora al Duomo	€25,874	€118	56%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Ca Too - Design House Park Duomo	€21,949	€120	47%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (77)
Monolocale nell'antica zona del Ghetto.	€22,056	€94	64%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (19)
San Pietro Apartment vicino alle piazze di Padova	€24,901	€99	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
San Pietro 2 Apartment	€28,416	€102	76%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (6)
Yourbanflat Vintage	€23,151	€107	55%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (4)
Piazza dei Signori \| Rooftop view, Wi-Fi, A/C	€31,536	€89	97%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (134)
San Clemente guest house	€41,771	€130	88%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Padova Specola Apartment	€17,791	€53	87%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Padova Piazza dei Signori Central Apartment Flat 2	€29,882	€87	90%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Al Teatro	€21,061	€70	82%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (93)
enJoy Home - Appartamento Orologio, Piazza Signori	€28,951	€83	94%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (33)
Padova Piazza dei Signori Central Apartment Flat 1	€28,607	€86	87%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Mussato Romantic flat x2 - con vista sul fiume	€33,624	€102	85%	1	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (28)
[Centrale]Moderno Monolocale a 10 passi dal centro	€24,930	€96	71%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (33)
Yourbanflat Dante	€24,929	€108	61%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Yourbanflat Clock Tower	€31,866	€144	58%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4 (15)
[300 meters from the DUOMO] with Private Courtyard	€27,037	€96	75%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 5 (56)
L'Attico	€37,687	€149	69%	1	1	4	€0	❌	✅	❌	Y / Y	⭐️ 5 (71)
casa maso padova	€17,523	€55	86%	1	1	2	€28	❌	❌	✅	N / Y	⭐️ 4.5 (189)
PADOVA historical center, fiber Wifi, A/C	€19,861	€76	70%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 5 (339)
Bilocale Albertinus, alle riviere	€20,074	€68	80%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (92)
Sant'Agnese Cosy Flat - few steps of Verdi Theatre	€26,817	€80	89%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.3 (26)
PADOVA TOWER 13TH FLOOR VIEW SCIROCCO TERRACE	€36,696	€125	77%	1	1	2	€86	❌	❌	❌	N / Y	⭐️ 5 (118)
enJoy Home - Bilocale a due passi dal Teatro Verdi	€24,306	€100	65%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4 (32)
"Cà Murà - Residence Belle Parti"	€28,251	€99	75%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (7)
[Centro Storico] Appartamento domotico a 5 stelle	€57,546	€266	59%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
La Casetta del Patriarca	€21,866	€78	75%	1	2	3	€34	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
Appartamento in pieno centro storico	€18,601	€55	90%	1	1	3	€34	❌	❌	❌	N / Y	⭐️ 4.6 (230)
Una casa nel cuore di Padova	€14,830	€46	86%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.3 (414)
Residence dei Frutti in the center - Il Ribes	€28,434	€100	75%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (83)
Yourbanflat Clock Tower 2	€19,665	€95	53%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 3 (2)
Sherazade Art Studio	€17,746	€69	68%	1	1	2	€23	❌	❌	❌	N / Y	⭐️ 5 (26)
Appartamento in pieno centro	€23,843	€74	87%	1	1	1	€20	❌	❌	✅	Y / N	⭐️ 5 (12)
Un Cortile al Duomo	€25,464	€131	51%	1	1.5	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (15)
Paris - Raffinata dimora al Duomo park	€16,679	€120	38%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (30)
Spacious bright open space, separate kitchen	€32,448	€123	71%	1	1	5	€48	❌	❌	❌	Y / Y	⭐️ 5 (37)
suite arco 3	€27,635	€89	85%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (44)
Apartment "delle Erbe"	€19,718	€105	49%	1	1	1	€76	❌	❌	✅	Y / Y	⭐️ 5 (37)
Appartamento Riviera	€18,215	€49	100%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (102)

Return Metrics

178.33% 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)	€5,208	€10,417	€15,626	€20,835	€26,043	€52,087	€156,262
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	€5,208	€10,417	€15,626	€20,835	€26,043	€52,087	€156,262

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

178.33%

Payback Period Days

204

Return on Investment

178.33%

Riviera Albertino Mussato Padova, Veneto

1 bed • 1 bath • 2 guests

Monthly Rent

€26,053

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €97/night at 67% occupancy ($23,694.3). Airbtics projects €98/night at 73% occupancy ($26,053).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€26,055

Avg annual revenue

73%

Avg occupancy rate

€98

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

€15k

€30k

€45k

€60k

€5,209

Profit

Revenue

€26,053

Operating Expenses

€11,244

Operating Income

€14,809

Net Effective Rent

€9,600

Profit (Cash Flow)

€5,209

€2,921

Cash Investment

Renos & Furnishing

€2,832

Setup Costs

€89

Total

€2,921

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

178.33%

Payback Period Days

204