BNBCalc Short Term Rental Rental Arbitrage Analysis Str. del Roccolo, Folgarida, Trentino-Alto Adige, 38025

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€37,849

Profit (Cash Flow)

€12,698

Cash on Cash Return

405.3%

Annual Revenue

€37,849

AirDNA projects €99/night at 56% occupancy ($20,269). Airbtics projects €111/night at 61% occupancy ($24,839). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, €138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,400	€24,281	€38,802	€54,052
Occupancy	42%	62%	75%	91%
Nightly Rate	€86	€105	€138	€156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento immerso nella natura, sulle piste	€30,016	€203	37%	1	2	2	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Appartamento Vista Dolomiti	€59,352	€156	100%	1	1	2	€71	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Affitto WE, settimana o stagione	€29,460	€155	50%	1	2	5	€82	❌	❌	❌	N / N	⭐️ 5 (1)
Lacasinapungitopo at 450 meters from the lifts	€15,963	€84	50%	1	1	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (3)
La finestradineve	€28,289	€110	69%	1	0	3	€62	❌	❌	✅	N / Y	⭐️ 4.7 (10)
Appartamento Folgarida “LaStubediGió”	€33,899	€154	60%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
INCANTEVOLE APPARTAMENTINO IN MASO PIANO TERRA	€12,870	€86	41%	1	2	5	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Holiday apartment in scenic areas in Folgarida	€11,639	€45	71%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.3 (17)
vacanze in val di sole	€32,016	€162	54%	1	2	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Condominio I Larici Folgarida Belvedere	€15,760	€61	64%	1	2	3	€81	❌	❌	❌	Y / N	⭐️ 4.5 (34)
Charming studio on the slopes	€50,780	€152	91%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Appartamentino carino	€10,065	€74	37%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 5 (10)
50 meters from ski slopes and woods	€15,162	€90	36%	1	1	2	€82	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
La casa nel verde, un nido accogliente con vista.	€15,315	€90	46%	1	1	3	€51	❌	❌	✅	Y / Y	⭐️ 4 (11)
Grazioso Bilocale a Folgarida	€35,767	€126	75%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.3 (4)
Appartamento sulle piste	€33,529	€177	50%	1	2	1	€51	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamenti Villetta Val di Sole	€32,610	€105	85%	1	1	7	€36	❌	❌	❌	N / N	⭐️ 0 (0)
Romantica mansarda	€16,113	€94	42%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Apartment in the wood near Campiglio - Marilleva	€26,953	€106	67%	1	1	2	€103	❌	❌	✅	N / Y	⭐️ 4.7 (58)
Appartamento ottima posizione	€31,074	€94	90%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa nuova, Dimaro	€18,488	€55	91%	1	1	7	€36	❌	❌	✅	Y / Y	⭐️ 5 (72)
Vacanze Dimaro-Trentino	€36,822	€149	67%	1	1	5	€51	❌	❌	❌	Y / Y	⭐️ 5 (65)
Kristall by Interhome	€31,639	€103	84%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.3 (10)
Appartamento nelle Dolomiti di Brenta	€18,261	€65	77%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
AVVOLGENTE BILOCALE NEL CUORE DELLE DOLOMITI	€26,145	€110	65%	1	1	2	€62	✅	✅	✅	Y / Y	⭐️ 4.5 (28)
Appartamento a Marilleva CIPAT 022114-AT-013772	€29,645	€81	100%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.8 (9)
Appartamento a folgarida alta	€21,186	€86	66%	1	1	5	€46	❌	❌	✅	Y / N	⭐️ 5 (3)
Marilleva 900-Monolocale a due passi dalla funivia	€41,154	€112	100%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 5 (6)
Appartamento a Mezzana	€16,157	€108	41%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Appartamenti Villetta Val di Sole	€27,203	€114	65%	1	2	7	€36	❌	❌	❌	Y / Y	⭐️ 0 (0)
Vacanze Dimaro-Val di Sole	€32,651	€150	59%	1	1	5	€51	❌	❌	❌	Y / Y	⭐️ 5 (57)
Alloggio per vacanza sulle piste da sci	€28,166	€106	70%	1	1	2	€62	✅	❌	✅	N / Y	⭐️ 4 (2)
A 50 m dalla cabinovia Appartamento a Marilleva900	€27,549	€133	56%	1	1	5	€51	❌	❌	❌	N / N	⭐️ 4.8 (16)
Maison Eglantine	€66,230	€201	90%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
Luminoso mini appartamento con vista montagna	€17,983	€104	46%	1	1	4	€62	❌	❌	❌	N / Y	⭐️ 5 (40)
Un nido nel cuore di Dimaro dalla Zia Roby	€13,175	€82	43%	1	1	3	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Comodo bilocale a Folgarida con balcone	€13,253	€88	41%	1	1	1	€41	❌	❌	❌	N / Y	⭐️ 4.5 (10)

Return Metrics

405.28% 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)	€12,698	€25,396	€38,094	€50,793	€63,491	€126,982	€380,947
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	€12,698	€25,396	€38,094	€50,793	€63,491	€126,982	€380,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

405.28%

Payback Period Days

Return on Investment

405.28%

Str. del Roccolo Folgarida, Trentino-Alto Adige, 38025

1 bed • 1 bath • 2 guests

Monthly Rent

€37,849

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €99/night at 56% occupancy.Projected nightly rate is €111/night at 61% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€25,863

Avg annual revenue

61%

Avg occupancy rate

€112

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

€45k

€65k

€12,698

Profit

Revenue

€37,849

Operating Expenses

€13,151

Operating Income

€24,698

Net Effective Rent

€12,000

Profit (Cash Flow)

€12,698

€3,133

Cash Investment

Renos & Furnishing

€3,038

Setup Costs

€95

Total

€3,133

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

405.28%

Payback Period Days