BNBCalc Short Term Rental Rental Arbitrage Analysis Via Venzone, Trieste, Friuli-Venezia Giulia, 34136

2 bed • 1 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€23,545

Profit (Cash Flow)

€5,377

Cash on Cash Return

126.4%

Annual Revenue

€23,545

AirDNA projects €101/night at 59% occupancy ($21,822). Airbtics projects €109/night at 59% occupancy ($23,545). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, €109 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,228	€22,635	€34,275	€54,506
Occupancy	51%	62%	69%	84%
Nightly Rate	€80	€98	€131	€171

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing Sea view, free parking, 5 min. from centre	€25,148	€76	91%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (100)
Casa Noemi Nuovo con parcheggio	€22,726	€104	58%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (3)
Flat Barbariga 12 - Free wifi	€27,574	€87	82%	2	1	2	€69	❌	❌	❌	Y / N	⭐️ 4.5 (22)
Berlam 18	€35,856	€143	66%	2	1	2	€76	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Elegant, comfortable, between center and sea	€17,963	€58	85%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Allen’s Apartment EastNorthEast Wind	€16,822	€66	69%	2	1	3	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (77)
Appartamento trilocale 110 Trieste Centrale	€21,138	€77	69%	2	1	1	€58	❌	❌	❌	N / Y	⭐️ 4.5 (46)
TivarnellaB&B large bright attic in Trieste Center	€18,466	€91	54%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (62)
Appartamento Trieste	€21,770	€83	72%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (130)
The dream house x4 near the station	€21,970	€96	59%	2	1	5	€48	❌	❌	✅	Y / Y	⭐️ 5 (54)
Belvedere 4	€51,833	€161	85%	2	1.5	2	€72	❌	❌	❌	Y / N	⭐️ 4 (19)
Appartamento trilocale 108 Trieste Centrale	€22,306	€80	70%	2	1	1	€72	❌	❌	❌	N / Y	⭐️ 4.5 (21)
Sunset Trieste Attico vista mare - Centro-Park	€41,885	€174	65%	2	2	5	€58	❌	❌	❌	Y / Y	⭐️ 5 (31)
Casa Design Trieste	€18,462	€133	34%	2	2	4	€48	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
“ Casa Pi” appartamento centrale, nuovo e comodo	€26,855	€105	70%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (96)
Rofesi Apartment	€17,231	€94	50%	2	1	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Frida Apartment x6 - Roiano Trieste	€47,807	€218	59%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (59)
Apartment with terrace on the sea	€26,315	€84	84%	2	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (44)
[Stazione Centrale] Luxury Suite Wifi-Netflix	€25,965	€95	72%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (74)
Relaxing Retreat in Trieste	€16,874	€128	35%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (7)
Lovely and pretty apartment "Casa Ausec"	€17,147	€72	65%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (172)
Salita di Gretta 1 \| Tirabora Short Rent	€19,832	€89	61%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 3.5 (5)
Nuovo, luminoso e confortevole	€16,776	€107	43%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Apartments Trieste Centro I Belvedere 2	€17,889	€148	32%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (22)
Charming apartment in a 19th century villa	€19,630	€78	67%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (57)
Affordable luxury. Comfortable, Quiet and Central.	€19,319	€99	52%	2	2	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (60)
Panorama Design Apartment [private parking]	€19,471	€100	53%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Mohho suite	€47,441	€203	64%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Guesthouse Interno 3 Stazione	€15,450	€117	36%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Elegant Urban Retreat: Luxurious Design Apartment	€25,619	€175	40%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Blue Mare \| Tirabora Short Rent	€25,993	€109	65%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casa Portovecchio	€17,556	€80	60%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa Fe Trieste	€27,790	€80	92%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (11)
Blue Terra \| Tirabora Short Rent	€20,287	€115	48%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
The Maison - Boutique Residence & Terrace, 160sqm	€13,043	€60	59%	2	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (29)
The apartment on the sea. You see the whole gulf	€16,809	€84	55%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Attico31 [Stazione]	€18,454	€76	66%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Panorama Design Apartment [parcheggio privato]	€42,640	€171	66%	2	2	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

126.41% 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)	€5,376	€10,753	€16,129	€21,506	€26,883	€53,766	€161,299
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	€5,376	€10,753	€16,129	€21,506	€26,883	€53,766	€161,299

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

126.41%

Payback Period Days

288

Return on Investment

126.41%

Via Venzone Trieste, Friuli-Venezia Giulia, 34136

2 bed • 1 bath • 3 guests

Monthly Rent

€23,545

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €101/night at 59% occupancy.Projected nightly rate is €109/night at 59% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€23,599

Avg annual revenue

59%

Avg occupancy rate

€109

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

€20k

€35k

€55k

€5,377

Profit

Revenue

€23,545

Operating Expenses

€10,968

Operating Income

€12,577

Net Effective Rent

€7,200

Profit (Cash Flow)

€5,377

€4,253

Cash Investment

Renos & Furnishing

€4,164

Setup Costs

€89

Total

€4,253

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

126.41%

Payback Period Days

288