Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 100 Vle Magna Grecia, Villaggio Casarossa, Calabria, 88900

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€12,201

Profit (Cash Flow)

-€4,077

Cash on Cash Return

-96.3%

Annual Revenue

€12,201

AirDNA projects €76/night at 32% occupancy ($8,882). Airbtics projects €74/night at 45% occupancy ($12,200). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 45% occupancy rate, €74 rate per night.

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

Percentiles25%50%75%90%
Revenue€5,803€11,696€22,268€27,502
Occupancy25%44%66%74%
Nightly Rate€62€71€90€99

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
€14,118
€86
45%
212€0✅❌✅Y / Y⭐️ 0 (1)
€6,617
€58
31%
211€0❌❌❌Y / N⭐️ 0 (0)
€16,361
€91
44%
22.531€34❌❌✅N / N⭐️ 0 (0)
€15,120
€75
55%
211€0✅❌✅Y / Y⭐️ 5 (5)
€8,009
€55
38%
211€24❌❌✅Y / Y⭐️ 5 (86)
€21,882
€90
66%
222€29❌❌✅Y / Y⭐️ 5 (24)
€8,150
€27
84%
211€0❌❌❌Y / Y⭐️ 5 (30)
€9,380
€51
50%
2131€0❌❌❌Y / Y⭐️ 5 (53)
€9,601
€63
40%
211€24❌❌❌Y / Y⭐️ 5 (34)
€12,214
€47
67%
212€34❌❌✅Y / Y⭐️ 5 (1)
€19,167
€68
74%
232€38❌❌❌Y / Y⭐️ 5 (23)
€7,870
€65
30%
213€19❌❌✅Y / Y⭐️ 5 (5)
€11,320
€62
50%
212€14❌❌✅Y / Y⭐️ 4.8 (21)
€13,985
€81
47%
212€0❌❌❌Y / Y⭐️ 5 (4)
€17,171
€77
59%
212€38❌❌✅Y / Y⭐️ 4.8 (39)
€18,574
€69
71%
212€24❌❌✅Y / Y⭐️ 4.5 (11)
€7,245
€62
32%
212€0❌❌❌Y / N⭐️ 0 (2)
€11,529
€48
66%
212€0✅❌❌N / Y⭐️ 4.3 (17)
€10,227
€82
34%
214€0❌❌❌Y / N⭐️ 0 (0)
€17,389
€85
56%
211€0❌❌✅Y / Y⭐️ 5 (5)
€5,406
€49
30%
214€10❌❌❌Y / Y⭐️ 4.8 (8)
€31,832
€118
74%
2131€0❌❌❌N / Y⭐️ 0 (0)
€24,194
€97
68%
211€0❌❌❌Y / Y⭐️ 0 (1)
€29,252
€105
76%
211€0❌❌❌Y / N⭐️ 5 (3)
€15,653
€97
44%
2131€48❌❌✅Y / N⭐️ 4.5 (15)
€24,995
€71
96%
222€19❌❌✅Y / Y⭐️ 5 (43)
€17,711
€65
74%
212€0❌❌❌Y / Y⭐️ 4 (1)
€14,851
€99
41%
211€0❌❌❌Y / Y⭐️ 0 (0)
€15,812
€65
67%
212€0❌❌✅Y / Y⭐️ 5 (1)

Return Metrics

-96.34% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€4,076-€8,153-€12,229-€16,306-€20,382-€40,765-€122,296
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-€4,076-€8,153-€12,229-€16,306-€20,382-€40,765-€122,296

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-96.34%

Payback Period Days

0

Return on Investment

-96.34%

property-location

100 Vle Magna Grecia Villaggio Casarossa, Calabria, 88900

2 bed • 1 bath • 6 guests

€12,201

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €76/night at 32% occupancy ($8,882.52). Airbtics projects €90/night at 45% occupancy ($12,200).

Top 46% of comparables

Top 44% 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.

€12,668

Avg annual revenue

45%

Avg occupancy rate

€74

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

€20k

€35k

Sign up to see the data on 40 all comparables

-€4,077

Profit

Revenue

€12,201

Operating Expenses

€9,677

Operating Income

€2,523

Net Effective Rent

€6,600

Profit (Cash Flow)

-€4,077

€4,231

Cash Investment

Renos & Furnishing

€4,143

Setup Costs

€88

Total

€4,231

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-96.34%

Payback Period Days

0