BNBCalc Short Term Rental Investment Analysis 113 Via Lido, Alghero, Sardegna, 07041

2 bed • 1 bath • 4 guests • €250,000

BNB

Calc

Annual Revenue

€28,040

Profit (Cash Flow)

€13,702

Cap Rate

6.2%

Annual Revenue

€28,040

AirDNA projects €111/night at 46% occupancy ($18,631). Airbtics projects €126/night at 61% occupancy ($28,040). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, €126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,003	€21,395	€43,702	€67,018
Occupancy	44%	57%	78%	92%
Nightly Rate	€86	€100	€150	€194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento Alghero	€15,462	€106	40%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Casa mare	€35,003	€95	98%	2	2	3	€29	❌	❌	❌	N / Y	⭐️ 0 (0)
Incantevole a 150m dal mare, posto auto	€40,449	€149	72%	2	2	1	€95	❌	❌	❌	Y / Y	⭐️ 5 (34)
Apartment in front of the beach	€30,685	€153	54%	2	1	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (26)
Sea Vibes, appartamento fronte mare	€17,549	€100	41%	2	1	1	€70	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
S'Arena Bianca Apartment	€31,240	€99	85%	2	1	2	€48	❌	❌	❌	Y / N	⭐️ 5 (31)
Appartamento Lido Holiday Home	€16,506	€100	41%	2	1	4	€57	❌	❌	❌	N / Y	⭐️ 5 (4)
Alghero fronte mare	€46,981	€187	68%	2	1	3	€47	❌	❌	✅	Y / Y	⭐️ 5 (83)
ATTICO MARIS: AMPI TERRAZZI VICINO MARE Wi Fi FREE	€24,473	€128	51%	2	2	4	€123	❌	❌	❌	Y / Y	⭐️ 5 (39)
A un minuto dalla spiaggia con veranda e piscina	€18,814	€108	44%	2	1	3	€57	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
S'Arena Dorada - Deluxe Apartment	€36,628	€106	92%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (23)
La Perla Rossa - Alghero Lido, vicino al Mare	€82,288	€303	74%	2	1	5	€42	❌	❌	✅	Y / Y	⭐️ 5 (23)
Cozy apartment, 5 minutes far from the beach	€14,380	€97	38%	2	1	3	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
A Glance at the Sea - Attico con Terrazza	€62,095	€235	72%	2	1	3	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
La Caravella	€13,165	€76	45%	2	1	3	€19	❌	❌	✅	Y / Y	⭐️ 0 (2)
La Perla di Alghero	€31,448	€99	86%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (32)
Casa a 450 metri dal mare con tutti i comfort.	€22,174	€94	64%	2	1	7	€38	❌	❌	✅	Y / Y	⭐️ 5 (13)
A soli 100 metri dalla spiaggia del lido trilocale	€11,425	€53	57%	2	1	3	€19	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Accogliente appartamento zona lido	€27,833	€70	100%	2	1	31	€57	❌	❌	❌	Y / N	⭐️ 5 (7)
Appartamento fronte spiaggia	€35,383	€100	96%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (61)
Alghero Charming Apartments, Steps from the beach	€24,752	€152	38%	2	1	2	€95	❌	❌	✅	Y / Y	⭐️ 0 (0)
Alghero Lido, only 50mt away from the seaside	€13,945	€85	44%	2	1	3	€57	❌	❌	✅	Y / Y	⭐️ 5 (18)
La casa di Anastasia a due passi dal mare	€29,771	€95	83%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (60)
Granelli Di Sabbia	€28,377	€105	71%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 0 (1)
Trilocale La Perla	€8,838	€86	28%	2	1	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Just on the beach front! Superb sea view!	€15,103	€83	48%	2	1	5	€62	❌	❌	✅	Y / Y	⭐️ 5 (18)
Cinque posti letto a 100 m dalle spiagge del Lido	€15,516	€63	46%	2	1	3	€143	❌	❌	❌	Y / Y	⭐️ 2 (4)
Marsol, apartment 200 meters from the sea	€39,047	€184	58%	2	1	4	€85	❌	❌	❌	Y / Y	⭐️ 0 (2)
Profu Mare Basement	€16,419	€90	38%	2	1	1	€94	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
La Perla Bianca - Alghero Lido, vicino al Mare	€80,703	€262	84%	2	1	5	€35	❌	❌	✅	Y / Y	⭐️ 5 (53)
appartamento a due passi dal mare	€16,138	€74	59%	2	1	6	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
affittasi bellissimo appartamento fronte mare	€24,977	€62	100%	2	1	5	€66	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
Attico per sognare ad Alghero	€15,784	€123	35%	2	1	8	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
A few yards from the beach.	€17,061	€85	52%	2	1	4	€28	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
La casa di Stella fronte spiaggia con parcheggio	€24,464	€136	49%	2	1.5	31	€57	❌	❌	✅	Y / Y	⭐️ 0 (0)
S'Arena Lughente Apartment- Seafront	€56,098	€189	81%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento con piscina fronte spiaggia del Lido.	€24,768	€87	77%	2	1	6	€42	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
La casa delle Conchiglie a due passi dal mare	€48,993	€172	78%	2	1	6	€57	✅	❌	❌	Y / Y	⭐️ 5 (35)
Trilocale Fronte Mare con Giardino Ostrica	€19,199	€91	57%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Appartamento Eucaliptus	€41,943	€356	30%	2	1	1	€118	✅	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

5.23% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€13,702	€27,404	€41,107	€54,809	€68,512	€137,024	€411,072
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€250,000	€250,000	€250,000	€250,000	€250,000	€250,000	€250,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€271,202	€292,629	€314,289	€336,186	€358,330	€473,003	€1,017,888

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.23%

Cap Rate

6.23%

Return on Investment

8.1%

113 Via Lido Alghero, Sardegna, 07041

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€13,702

Annual Profit

6.2%

Cap Rate

5.2%

Cash on Cash

€28,040

Annual Revenue

BNBCalc predicts this property will get $126 per night with 61% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% 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.

€29,396

Avg annual revenue

61%

Avg occupancy rate

€126

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

€30k

€55k

€85k

€13,702

Profit

Revenue

€28,040

Operating Expenses

€12,463

Operating Income

€15,577

Mortgage & Taxes

€1,875

Profit (Cash Flow)

€13,702

€254,126

Cash Investment

Down Payment

€250,000

Renos & Furnishing

€4,126

Total

€254,126

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.23%

Cap Rate

6.23%

Return on Investment

8.1%