BNBCalc Short Term Rental Investment Analysis 118 Via Santa Teresa degli Scalzi, Napoli, Campania, 80135

4 bed • 3 bath • 9 guests • €300,000

BNB

Calc

Annual Revenue

€65,306

Profit (Cash Flow)

€32,639

Cap Rate

16.2%

Annual Revenue

€65,306

AirDNA projects €251/night at 68% occupancy ($62,334). Airbtics projects €255/night at 70% occupancy ($65,305). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€40,467	€61,224	€92,422	€150,301
Occupancy	62%	72%	80%	91%
Nightly Rate	€177	€231	€313	€447

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento Napoli lussuoso	€71,126	€312	62%	4	4	31	€48	❌	❌	✅	Y / Y	⭐️ 5 (50)
I Tesori di Napoli Guest House/B&B/Apartament	€70,880	€242	80%	4	4	1	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Cerasiello-apartment	€120,036	€333	97%	4	4	1	€103	❌	❌	❌	N / Y	⭐️ 4.5 (69)
Culture byCasaNapoletana, Arte e Storia nel Centro	€88,089	€320	75%	4	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (119)
casa vacanza zona duomo Napoli	€57,046	€188	83%	4	2	1	€0	❌	❌	✅	N / N	⭐️ 5 (11)
Casa Miracoli 40	€65,474	€298	60%	4	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Terraced Panoramic Rooftop in the Historic Center	€63,733	€230	75%	4	4	1	€116	❌	❌	✅	Y / Y	⭐️ 5 (12)
Tribù - stylish apartment centrally	€56,568	€240	64%	4	3	2	€46	❌	❌	❌	N / Y	⭐️ 5 (107)
Large & Fabulous Near Madre Museum - 4BedRooms	€72,612	€286	69%	4	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (21)
Una terrazza al Museo	€74,318	€291	68%	4	3	3	€82	❌	❌	❌	Y / Y	⭐️ 5 (122)
Marble House Naples - Luxury Apartment by Mamalu	€85,806	€362	64%	4	3	3	€86	❌	❌	❌	Y / Y	⭐️ 5 (58)
Napoli Central City entire apartement	€31,796	€202	43%	4	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (98)
Diletto a Napoli - design apartment	€170,042	€506	91%	4	4	1	€111	❌	❌	❌	N / Y	⭐️ 4.5 (10)
Salvator Rosa Metro Roomy Flat x8 with Balcony	€31,031	€92	91%	4	2	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (127)
Domus Borbonica, Via Toledo 55	€158,799	€503	86%	4	4	1	€58	❌	❌	✅	Y / Y	⭐️ 4 (3)
Casa Antea (wi-fi)	€53,161	€186	78%	4	3	2	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (209)
#BS Beauty of Naples with terrace	€50,416	€190	72%	4	3	1	€115	❌	❌	✅	Y / Y	⭐️ 0 (2)
m4 Terraced panoramic flat in Historical Naples	€43,732	€175	68%	4	3	2	€96	❌	❌	✅	Y / Y	⭐️ 4 (8)
Unforgettable Naples in old historical town (6+b)	€52,986	€191	75%	4	3	2	€115	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Il Panaro ai Decumani	€32,276	€95	91%	4	1	2	€43	❌	❌	❌	Y / Y	⭐️ 4.5 (328)
Galasso Apartments - 5th floor	€27,105	€95	77%	4	1	1	€24	❌	❌	✅	N / Y	⭐️ 4.5 (135)
Penthouse LeDome35 in the city center	€83,721	€322	71%	4	4	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (83)
SuIte Orchidea- The best solution in Naples	€37,100	€124	80%	4	1	2	€58	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Intero alloggio - Centro storico - via tribunali	€52,053	€167	85%	4	4	2	€0	❌	❌	❌	N / Y	⭐️ 5 (33)
Appartamento Napoli Centro - 8 posti letto	€47,346	€287	45%	4	3	31	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Magma Urban	€179,857	€668	73%	4	3.5	2	€96	❌	✅	✅	Y / Y	⭐️ 4.5 (13)
Napoli Centro Antico 167	€59,167	€213	76%	4	3.5	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (36)
Casa Sofia Apt	€65,213	€231	77%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (10)
GrandApartments via Duomo Napoli	€113,978	€534	58%	4	3	1	€142	✅	✅	❌	Y / Y	⭐️ 4.6 (71)
Attico con terrazzo panoramico in centro storico	€81,140	€286	77%	4	3	2	€115	❌	❌	✅	Y / Y	⭐️ 4 (5)
Beautiful Apartment in the Historical Centre	€23,960	€155	42%	4	3	2	€28	❌	❌	❌	N / Y	⭐️ 4.5 (36)
Casa Lalla Vomero	€27,570	€127	58%	4	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (69)
Virginiello - Design home in the historical area	€41,624	€178	63%	4	2	2	€96	❌	❌	❌	N / Y	⭐️ 4.5 (98)
In the Heart of Naples - Porta Medina Apartment x8	€46,325	€179	68%	4	2	2	€87	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Spaccanapoli House: appartamento intero	€32,090	€87	100%	4	2.5	2	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
4bdr apartment near National Museum	€56,536	€441	35%	4	2	3	€67	❌	✅	❌	Y / Y	⭐️ 5 (7)
Guest House for Group with Parking	€33,782	€245	37%	4	2	2	€96	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxury house	€64,483	€180	98%	4	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
House Gallo Casa vacanze appartamento 145 mq	€33,665	€142	65%	4	2	3	€0	❌	❌	❌	Y / N	⭐️ 5 (24)
Panoramic terraced apartament in Naples Center	€72,021	€321	61%	4	3	2	€96	❌	❌	✅	Y / Y	⭐️ 4.5 (11)

Return Metrics

42.84% 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)	€32,638	€65,277	€97,916	€130,555	€163,194	€326,389	€979,167
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999
Down Payment	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€341,638	€383,547	€425,734	€468,208	€510,976	€729,564	€1,707,346

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.84%

Cap Rate

16.21%

Return on Investment

60.2%

118 Via Santa Teresa degli Scalzi Napoli, Campania, 80135

4 bed • 3 bath • 9 guests

Purchase Price

227

Airbnb Investor Score

€32,638

Annual Profit

16.2%

Cap Rate

42.8%

Cash on Cash

€65,306

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €251/night at 68% occupancy.Projected nightly rate is €255/night at 70% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€65,716

Avg annual revenue

70%

Avg occupancy rate

€255

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

€25k

€75k

€125k

€180k

€32,639

Profit

Revenue

€65,306

Operating Expenses

€16,667

Operating Income

€48,638

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€32,639

€76,177

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€7,177

Closing Costs

€9,000

Total

€76,177

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.84%

Cap Rate

16.21%

Return on Investment

60.2%