BNBCalc Short Term Rental Investment Analysis 129 Via Gian Battista Vico, Ischia, Campania, 80077

1 bed • 1 bath • 2 guests • €45,000

BNB

Calc

Annual Revenue

€19,131

Profit (Cash Flow)

€7,293

Cap Rate

17.0%

Annual Revenue

€19,131

AirDNA projects €93/night at 44% occupancy ($15,021). Airbtics projects €87/night at 60% occupancy ($19,131). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, €87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,507	€17,367	€27,816	€38,442
Occupancy	49%	57%	74%	86%
Nightly Rate	€63	€82	€101	€119

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Seaside Luxury Flat	€55,321	€248	61%	1	1	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (42)
Appartamento monolocale	€17,910	€65	74%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (395)
DeAMaRe Ischia	€20,412	€97	56%	1	1	3	€19	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Lo Scuopolo by Interhome	€28,488	€80	97%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (50)
Ischia Domus Zaffiro apartment	€21,823	€86	69%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Mansarda con terrazza davanti castello aragonese	€36,308	€132	75%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (121)
Ischia Domus appartamento Ametista	€21,817	€115	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Alloggio in zona tranquilla e a 1,5km dal centro	€7,837	€56	35%	1	1	3	€19	❌	❌	❌	Y / Y	⭐️ 0 (1)
Casina di Don Mimmo	€14,378	€119	33%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Appartamento Vista Giardino - Ischia Ponte	€19,520	€99	54%	1	1	31	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Maja Apartment with Jacuzzi	€14,291	€95	41%	1	1	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (9)
Castle Bay - Seaview apartment with large terrace	€20,647	€73	74%	1	1.5	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (9)
Al Mar House	€17,074	€54	85%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (117)
Villa ' G.Romano' - Miniappartamento al Mare	€12,674	€68	51%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Ischia Domus appartamento Smeraldo	€20,245	€108	51%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cartaromana House	€27,282	€127	58%	1	1	2	€48	❌	✅	✅	Y / Y	⭐️ 0 (1)
Angolo Romantico	€14,156	€45	86%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (276)
Ischia Sea Side by Interhome	€27,901	€84	91%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (15)
ISCHIA VISTA CASTELLO	€17,723	€48	91%	1	1	6	€66	❌	❌	✅	Y / Y	⭐️ 5 (7)
Casa panoramica	€22,237	€115	53%	1	1	5	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Nonna Giuseppina Home	€11,512	€77	41%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa con vista su Castello Aragonese	€17,028	€73	58%	1	1	2	€76	❌	❌	✅	N / Y	⭐️ 5 (38)
Villino "il Mandarino"	€16,422	€85	53%	1	0	4	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Villa 'G.Romano' -Casetta della Sig.ra Francesca 1	€14,156	€45	86%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (65)
"Profumo di mare" casa vacanze Ischia	€23,619	€93	68%	1	1	4	€38	❌	❌	❌	Y / Y	⭐️ 5 (93)
Grazioso appartamentino nel borgo di Ischia Ponte	€14,732	€107	35%	1	1.5	31	€29	❌	❌	❌	Y / Y	⭐️ 5 (8)
Sunrise Bay - Apartment with large terrace	€12,932	€64	54%	1	1.5	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (3)
Wonderful place in Ischia	€32,109	€142	61%	1	1	3	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Villa Raffaella Pithecusa	€22,638	€80	77%	1	1	3	€14	❌	❌	❌	N / Y	⭐️ 5 (41)
Miniappartamento al Mare della Sig.ra Francesca	€16,717	€62	74%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Casetta Rosa, Monolocale in pieno centro storico	€8,638	€48	49%	1	1	5	€28	❌	❌	❌	Y / Y	⭐️ 5 (28)
Sant'Anna Apartment	€30,399	€113	72%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (46)
La Vecchia Locanda	€20,052	€63	87%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
The Courtyard - Apartment with balcony	€9,130	€61	41%	1	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
La terrazza con vista sul Castello Aragonese	€31,086	€99	86%	1	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (120)
Small but panoramic	€10,336	€57	49%	1	1	3	€14	❌	❌	❌	N / Y	⭐️ 4.8 (25)
La Casetta del pescatore	€14,752	€79	50%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (27)
monolocale con panorama mozzafiato	€16,736	€86	50%	1	1	3	€28	❌	❌	❌	N / Y	⭐️ 5 (68)

Return Metrics

31.01% 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)	€7,292	€14,585	€21,878	€29,170	€36,463	€72,927	€218,781
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€25,649	€25,649	€25,649	€25,649	€25,649	€25,649	€25,649
Down Payment	€19,350	€19,350	€19,350	€19,350	€19,350	€19,350	€19,350
Property Appreciation	€1,350	€2,740	€4,172	€5,647	€7,167	€15,476	€64,226
Total Return	€53,642	€62,325	€71,050	€79,818	€88,630	€133,403	€328,007

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.01%

Cap Rate

16.95%

Return on Investment

37.86%

129 Via Gian Battista Vico Ischia, Campania, 80077

1 bed • 1 bath • 2 guests

Purchase Price

202

Airbnb Investor Score

€5,244

Annual Profit

17.0%

Cap Rate

31.0%

Cash on Cash

€19,131

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €93/night at 44% occupancy.Projected nightly rate is €87/night at 60% occupancy.

Occupancy Rate

Top 44% 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.

€19,401

Avg annual revenue

60%

Avg occupancy rate

€87

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

€40k

€55k

€7,293

Profit

Revenue

€19,131

Operating Expenses

€11,501

Operating Income

€7,630

Mortgage & Taxes

€338

Profit (Cash Flow)

€7,293

€22,161

Cash Investment

Down Payment

€19,350

Renos & Furnishing

€2,811

Total

€22,161

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.01%

Cap Rate

16.95%

Return on Investment

37.86%