Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Strada Capalbio Pescia Fiorentina, , Toscana, 58011

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€32,273

Profit (Cash Flow)

-€3,672

Cash on Cash Return

-61.9%

Annual Revenue

€32,273

AirDNA projects €127/night at 38% occupancy ($17,664). Airbtics projects €188/night at 47% occupancy ($32,236). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 47% occupancy rate, €188 rate per night.

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

Percentiles25%50%75%90%
Revenue€15,142€29,575€51,211€79,204
Occupancy36%51%55%66%
Nightly Rate€109€150€237€308

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
€22,507
€115
52%
311€28❌❌✅Y / Y⭐️ 4 (8)
€24,366
€98
68%
321€0❌❌❌Y / Y⭐️ 4.5 (204)
€69,787
€367
52%
3331€0✅❌✅Y / Y⭐️ 5 (30)
€13,238
€87
41%
312€20❌❌✅Y / Y⭐️ 5 (19)
€17,447
€92
52%
321€0❌❌✅N / Y⭐️ 4.5 (34)
€21,898
€134
41%
315€48❌❌✅Y / Y⭐️ 5 (48)
€18,986
€155
33%
311€47❌✅✅Y / Y⭐️ 4.5 (11)
€42,123
€237
40%
326€193❌❌❌Y / Y⭐️ 0 (0)
€13,459
€85
38%
323€38❌❌✅Y / Y⭐️ 5 (12)
€54,458
€256
54%
332€115❌❌✅Y / Y⭐️ 4.5 (19)
€32,597
€153
52%
331€345❌❌✅Y / Y⭐️ 5 (8)
€18,273
€147
34%
321€0❌❌❌N / Y⭐️ 4.5 (10)
€60,426
€236
70%
321€0✅❌✅Y / Y⭐️ 5 (17)
€33,861
€147
63%
321€0✅❌✅Y / Y⭐️ 5 (8)
€41,493
€172
66%
33.51€0✅❌✅Y / Y⭐️ 5 (20)
€22,189
€117
52%
331€0❌❌✅Y / Y⭐️ 0 (0)
€40,336
€181
61%
331€0❌❌✅Y / Y⭐️ 0 (0)
€49,658
€302
38%
323€191❌❌❌Y / Y⭐️ 5 (11)
€22,163
€112
54%
311€0❌❌❌Y / Y⭐️ 5 (25)
€17,590
€89
54%
323€0❌❌✅Y / Y⭐️ 0 (2)
€14,689
€99
36%
334€48❌❌✅Y / Y⭐️ 4.8 (38)
€54,197
€251
59%
323€0✅❌✅Y / Y⭐️ 5 (10)
€20,077
€135
37%
336€43❌❌✅Y / Y⭐️ 4.5 (16)
€17,514
€89
53%
322€34❌❌❌Y / Y⭐️ 5 (151)
€45,422
€287
38%
327€144❌❌❌Y / N⭐️ 0 (2)
€19,392
€139
32%
31.55€77❌❌✅Y / Y⭐️ 5 (35)
€81,237
€287
76%
321€77❌❌❌Y / Y⭐️ 5 (32)
€41,499
€174
65%
331€0❌❌✅Y / Y⭐️ 0 (1)
€22,307
€144
42%
323€96❌❌✅Y / Y⭐️ 5 (11)
€49,941
€238
51%
32.52€153❌❌✅Y / Y⭐️ 5 (7)
€16,849
€77
59%
313€20❌❌✅N / Y⭐️ 5 (62)
€93,572
€482
53%
332€0✅❌✅Y / Y⭐️ 4 (4)
€12,725
€69
45%
311€50❌❌❌Y / N⭐️ 5 (5)
€71,317
€186
100%
326€96❌❌❌Y / Y⭐️ 5 (13)

Return Metrics

-61.9% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€3,671-€7,343-€11,014-€14,686-€18,357-€36,715-€110,146
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-€3,671-€7,343-€11,014-€14,686-€18,357-€36,715-€110,146

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-61.9%

Payback Period Days

0

Return on Investment

-61.9%

property-location

Strada Capalbio Pescia Fiorentina Toscana, 58011

3 bed • 3 bath • 6 guests

€32,273

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €127/night at 38% occupancy ($17,664.14). Airbtics projects €188/night at 47% occupancy ($32,236).

Top 53% of comparables

Top 36% 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.

€33,347

Avg annual revenue

47%

Avg occupancy rate

€188

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

€35k

€65k

€95k

Sign up to see the data on 40 all comparables

-€3,672

Profit

Revenue

€32,273

Operating Expenses

€11,945

Operating Income

€20,328

Net Effective Rent

€24,000

Profit (Cash Flow)

-€3,672

€5,931

Cash Investment

Renos & Furnishing

€5,842

Setup Costs

€89

Total

€5,931

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-61.9%

Payback Period Days

0