BNBCalc Short Term Rental Investment Analysis 11 Via Privata Tivoli, Sanremo, Liguria, 18038

1 bed • 1 bath • 3 guests • €90

BNB

Calc

Annual Revenue

€14,377

Profit (Cash Flow)

€3,395

Cap Rate

3777.0%

Annual Revenue

€14,377

AirDNA projects €90/night at 36% occupancy ($11,826). Airbtics projects €82/night at 48% occupancy ($14,377). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, €82 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,413	€13,980	€20,065	€30,530
Occupancy	34%	45%	57%	70%
Nightly Rate	€65	€81	€91	€113

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa del Padel - Appartamento vicino alle spiagge	€10,259	€56	41%	1	1	2	€47	❌	❌	✅	Y / N	⭐️ 5 (2)
Bilocale Sanremo 200m dal mare it008055c2lv7h7v78	€20,973	€77	70%	1	1	3	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Suite a 1 minuto dalla spiaggia a piedi - Sanremo	€7,341	€52	35%	1	1	1	€48	❌	❌	✅	N / N	⭐️ 0 (1)
Suite Semeria 19 - Sanremo	€11,584	€57	49%	1	1	1	€66	❌	❌	✅	Y / N	⭐️ 4.5 (3)
Casa Bonello 12: nuovissimo e grazioso bilocale	€17,683	€85	56%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (3)
Rebecca's Sanremo Collection I	€11,432	€56	53%	1	1	2	€66	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Appartamento Limone con cortile privato	€10,188	€91	25%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa Vezza	€11,256	€72	41%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (16)
Appartamento “Villa Adriana “	€17,769	€113	38%	1	1	5	€57	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Il Sogno Di Silvana - Happy Rentals	€14,880	€78	46%	1	1	1	€168	❌	❌	❌	Y / Y	⭐️ 5 (6)
Hakuna Matata experience	€12,180	€90	37%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (22)
Suite Sea 27 - Sanremo Vista Mare	€10,372	€54	47%	1	1	1	€66	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Suite Panizzi 26 - Sanremo	€8,427	€50	41%	1	1	1	€67	❌	❌	✅	Y / N	⭐️ 1 (2)
Biloc.Imperatrice-Foce vicino a Casino' e Ariston	€13,765	€86	42%	1	1	1	€66	❌	❌	✅	Y / Y	⭐️ 5 (8)
App. MARE citra 008055-LT-1920	€23,383	€101	63%	1	1	4	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Casa al mare SANREMO	€15,104	€57	72%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (76)
chez nous	€9,262	€79	25%	1	1	5	€52	❌	❌	❌	Y / N	⭐️ 0 (1)
casa Stella a 20 mt dai giardini della Foce	€16,536	€160	28%	1	1	1	€29	❌	❌	✅	N / Y	⭐️ 5 (7)
Koribut 2min da ciclabile e spiagge 008055-LT-1046	€19,146	€106	46%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (16)
Mapa Holiday Sanremo 25	€22,056	€66	88%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (43)
Appartamento in stile provenzale	€18,947	€92	52%	1	1	31	€38	❌	❌	✅	Y / Y	⭐️ 0 (1)
Appartamento Sanremo	€25,211	€122	55%	1	1	31	€19	❌	❌	✅	Y / Y	⭐️ 0 (1)
Pergolato junior	€42,279	€116	100%	1	1	5	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Seaside Holidays! Ninfea Terrace Apartment x4	€11,149	€45	63%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
IL MARE IN SALOTTO	€12,471	€87	38%	1	1	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (28)
Bilocale a due passi dal mare!	€16,460	€75	60%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (1)
I DUE SOLI monolocale di design	€11,105	€86	34%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (105)
2 Min Walk to the Beach in the Centre of Sanremo	€8,262	€63	31%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (4)
San Remo in Love. Terrace + Parking + 2 bicycles	€19,996	€88	61%	1	1	3	€57	❌	❌	✅	Y / Y	⭐️ 5 (102)
[splendido mini loft Sanremo bike&parking]	€14,813	€79	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
I DUE SOLI on the beach	€16,505	€100	44%	1	1	2	€38	✅	❌	❌	Y / Y	⭐️ 5 (47)
5beds+1 cot, parking, Wi-Fi, AC	€14,975	€141	29%	1	1	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (43)
LA CASA di MASSIMO a due passi dalle spiagge	€21,770	€97	61%	1	1	5	€76	❌	❌	❌	Y / Y	⭐️ 5 (14)
Appartamento vista mare vicino spiaggia	€10,225	€91	30%	1	1	3	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Carlo's GD02 -Sanremo Foce- tra Cielo, Sole e Mare	€13,892	€84	45%	1	1	4	€61	❌	❌	❌	Y / Y	⭐️ 5 (20)
35mq a 2 passi dalla spiaggia	€11,910	€72	45%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Carlo's PM66 - Sanremo Foce - a 2 Passi dal Mare -	€9,524	€76	34%	1	1	3	€55	❌	❌	❌	Y / Y	⭐️ 5 (14)
[Accogliente appartamento] Il Nido d'Amore	€10,622	€85	33%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Flower Sea Hope-Con Posto Auto	€21,437	€72	81%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Rebecca's Sanremo Collection: Vallarino	€8,502	€57	34%	1	1	2	€66	❌	❌	❌	Y / Y	⭐️ 4.8 (11)

Return Metrics

119.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,394	€6,789	€10,183	€13,578	€16,972	€33,945	€101,836
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€71	€71	€71	€71	€71	€71	€71
Down Payment	€18	€18	€18	€18	€18	€18	€18
Property Appreciation	€2	€5	€8	€11	€14	€30	€128
Total Return	€3,487	€6,884	€10,281	€13,679	€17,077	€34,066	€102,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

119.86%

Cap Rate

3,777.04%

Return on Investment

120%

11 Via Privata Tivoli Sanremo, Liguria, 18038

1 bed • 1 bath • 3 guests

Purchase Price

34094

Airbnb Investor Score

€3,394

Annual Profit

3777.0%

Cap Rate

119.9%

Cash on Cash

€14,377

Annual Revenue

BNBCalc predicts this property will get $82 per night with 48% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€15,091

Avg annual revenue

48%

Avg occupancy rate

€82

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

€30k

€45k

€3,395

Profit

Revenue

€14,377

Operating Expenses

€10,978

Operating Income

€3,399

Mortgage & Taxes

€5

Profit (Cash Flow)

€3,395

€2,832

Cash Investment

Down Payment

€18

Renos & Furnishing

€2,811

Closing Costs

€3

Total

€2,832

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

119.86%

Cap Rate

3,777.04%

Return on Investment

120%