BNBCalc Short Term Rental Rental Arbitrage Analysis Via Amatore Sciesa, Bologna, Emilia-Romagna, 40132

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

€24,104

Profit (Cash Flow)

€4,080

Cash on Cash Return

103.4%

Annual Revenue

€24,104

AirDNA projects €86/night at 59% occupancy ($18,578). Airbtics projects €92/night at 72% occupancy ($24,103). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, €92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,737	€22,569	€32,084	€43,389
Occupancy	65%	74%	87%	95%
Nightly Rate	€65	€82	€99	€123

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Borgoloft	€32,736	€280	32%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Proprio quello che cercavi	€23,018	€90	70%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (173)
LA SUITE NEL BORGHETTO PANIGALE	€37,277	€117	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Residenza Bologna 04 Marzo	€14,432	€72	55%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (3)
Fondofrancia Suite - exclusive accommodation	€10,143	€74	37%	1	1	5	€25	❌	❌	❌	N / Y	⭐️ 4.6 (23)
Cinque Archi	€37,995	€116	87%	1	1	1	€15	❌	❌	❌	N / Y	⭐️ 4.5 (34)
Residenza alla Scala del Borgo	€16,041	€98	43%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
[Near Center] Design in Borgo Panigale	€37,912	€137	74%	1	1	1	€49	❌	✅	✅	Y / Y	⭐️ 4.5 (32)
Romantic studios near Ospedale Maggiore and Ducati	€19,283	€72	71%	1	1	5	€39	❌	❌	❌	Y / Y	⭐️ 4.6 (16)
[Romantic Suite Toffee] free parking&wifi/netflix	€29,319	€88	91%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (61)
Appartamento incantevole con parcheggio	€19,352	€103	49%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (142)
Spadini Apartment	€19,786	€62	85%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
[Suite Toffee Gold] Free Parking	€26,309	€81	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
La petite grand-mère	€21,516	€74	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (334)
Bologna Ospedale Maggiore, Ducati, Must, Terme	€21,282	€65	87%	1	1	3	€34	❌	❌	❌	Y / Y	⭐️ 4.6 (26)
Biancolelli13B Home	€18,158	€70	71%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Mia home	€26,659	€82	88%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (24)
Home in city/airport	€28,378	€87	89%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
EMILIA 223	€6,686	€48	36%	1	1	1	€15	❌	❌	❌	N / Y	⭐️ 4.9 (60)
Casa Panigale Apartment x4!	€14,015	€42	82%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.2 (26)
ospedale maggiore bilocale apt.2	€30,998	€123	68%	1	1	5	€34	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Vicino Ospedale e Aeroporto.	€16,427	€61	71%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Panigale 90: your Holidays in Bologna.	€17,903	€50	98%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Mi Casita	€34,749	€114	81%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
House 15 min. from Bologna center	€31,554	€86	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (69)
Casa luminosa e moderna al Mast!	€27,900	€95	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Reno River House - Affitti Brevi Italia	€17,050	€79	59%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Apartment 4 travel - TWA	€27,622	€270	28%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Donna Marta	€28,205	€103	73%	1	1	2	€59	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Bilocale Merylin vicino all'aeroporto	€18,438	€65	76%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Bilocale zona ospedale maggiore al piano terra	€22,944	€64	98%	1	1	2	€20	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Bologna Suite Apartment - Self check-in	€23,389	€93	68%	1	1	3	€29	❌	❌	✅	Y / Y	⭐️ 5 (3)
MB Home	€14,647	€82	49%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Appartamento Signorini garden and parking reserved	€19,895	€94	56%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Ginevra Home	€34,875	€127	75%	1	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (4)
Love'n fly apartment -Airport	€21,854	€85	70%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (9)
villa gomes aeroporto	€18,200	€49	100%	1	1	1	€8	❌	❌	❌	N / Y	⭐️ 4.8 (55)
Appartamento "Guardei House"	€16,674	€56	79%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (37)
Bilocale tranquillo e riservato	€20,578	€59	95%	1	1	2	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Airport [10 Min] Modern Loft w/ 1 BR, 1 BA, AC	€21,461	€83	71%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)

Return Metrics

103.35% 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)	€4,080	€8,160	€12,240	€16,320	€20,401	€40,802	€122,406
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	€4,080	€8,160	€12,240	€16,320	€20,401	€40,802	€122,406

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

103.35%

Payback Period Days

353

Return on Investment

103.35%

Via Amatore Sciesa Bologna, Emilia-Romagna, 40132

1 bed • 1 bath • 4 guests

Monthly Rent

€24,104

Annual Revenue

BNBCalc predicts this property will get $92 per night with 72% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€23,141

Avg annual revenue

72%

Avg occupancy rate

€92

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

€15k

€25k

€40k

€4,080

Profit

Revenue

€24,104

Operating Expenses

€14,023

Operating Income

€10,080

Net Effective Rent

€6,000

Profit (Cash Flow)

€4,080

€3,948

Cash Investment

Renos & Furnishing

€3,857

Setup Costs

€91

Total

€3,948

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

103.35%

Payback Period Days

353