BNBCalc Short Term Rental Investment Analysis 14 Via Giuseppe Suppa, Bari, Puglia, 70122

3 bed • 1 bath • 3 guests • €290,000

BNB

Calc

Annual Revenue

€29,736

Profit (Cash Flow)

€10,624

Cap Rate

4.7%

Annual Revenue

€29,736

AirDNA projects €113/night at 72% occupancy ($29,735). Airbtics projects €159/night at 69% occupancy ($40,123). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, €113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,769	€33,260	€66,988	€94,176
Occupancy	62%	73%	85%	93%
Nightly Rate	€90	€123	€213	€273

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CconfortHotels SkyLine	€52,907	€213	68%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
3Bdrm/3Baths BariBello Apartment	€88,902	€248	98%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
A casa di Jole - Bari Center	€49,843	€158	85%	3	2	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (3)
Movies & Books Stylish House with Jacuzzi	€11,971	€48	63%	3	2	1	€63	❌	✅	❌	Y / Y	⭐️ 4.6 (50)
Home Abate Gimma 170	€88,219	€255	93%	3	2	1	€29	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Manzoni house	€40,717	€129	86%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Argiro exclusive suite	€28,032	€83	88%	3	3	1	€68	❌	✅	✅	Y / Y	⭐️ 4.8 (26)
Vuemme 149 Appartamento nel cuore di Bari	€31,540	€116	74%	3	2	3	€39	❌	❌	❌	Y / Y	⭐️ 5 (47)
BARI GRAND CENTRAL APARTMENT - JACUZZI - FREE WIFI	€84,546	€241	96%	3	2	2	€0	❌	✅	❌	N / Y	⭐️ 4.8 (108)
The large nice home next to the sea and center	€15,242	€49	83%	3	2	2	€49	❌	❌	✅	Y / Y	⭐️ 4.8 (393)
BRIGIDA 5	€28,745	€101	76%	3	2	1	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
APARTMENT WITH EQUIPPED OUTDOOR RELAXATION AREA	€91,497	€315	79%	3	2	2	€29	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Casa Lucia, pieno centro in stabile d'epoca.	€11,641	€49	63%	3	2	2	€14	❌	❌	❌	N / Y	⭐️ 5 (73)
Palazzo Manzoni 900 Apartment III	€39,253	€141	76%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (44)
Apartment with Terrace	€21,790	€74	80%	3	2	3	€10	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Fara1 GuestHouse	€48,345	€286	46%	3	2	3	€39	❌	❌	❌	Y / N	⭐️ 5 (5)
Sparano Top Class 8	€25,315	€74	86%	3	1	1	€68	❌	✅	✅	Y / Y	⭐️ 4.8 (71)
BETEL HOUSE - Bari Central Apartment	€35,498	€132	72%	3	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (38)
Centro Città City Suite	€63,238	€240	71%	3	3	1	€37	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Daniel's Apartment One	€33,593	€97	92%	3	1	1	€35	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Residenza Benedetto Croce Guest House	€12,912	€118	30%	3	3	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (7)
Casina Mia 2	€22,670	€102	60%	3	2	4	€24	❌	❌	❌	Y / Y	⭐️ 5 (27)
Classy Apartment - Bari Centro	€27,779	€100	73%	3	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
5 minutes from Central Station (Flat)	€32,932	€91	98%	3	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4.8 (118)
Residenza Toma	€46,607	€178	71%	3	2	3	€49	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Appartamento Il rifugio dei vacanzieri	€24,373	€90	73%	3	2	2	€29	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Casa Muchacha	€12,868	€50	63%	3	1	1	€78	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
La Casa del Sole	€22,998	€137	46%	3	1	2	€49	❌	❌	✅	N / Y	⭐️ 3.6 (3)
Star House - Bari Centro	€27,661	€98	76%	3	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Dimora Manzoni - Bari Center	€94,118	€274	93%	3	2	2	€69	❌	❌	❌	N / N	⭐️ 5 (6)
Le Gemelle	€32,308	€215	41%	3	2	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Flat in the centre of the city	€98,906	€693	39%	3	2	6	€39	❌	❌	❌	Y / N	⭐️ 0 (0)
Sweet Home. Between Station and Russian Church	€12,184	€83	40%	3	1	1	€17	❌	❌	✅	N / Y	⭐️ 4.5 (9)
HOME TAWN luxury apartment	€64,172	€273	63%	3	4	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (4)
Wonderful Italy \| Casa Campione	€24,051	€98	63%	3	1	1	€89	❌	❌	❌	Y / Y	⭐️ 3.7 (7)
La casa di Lucrezia	€16,184	€69	62%	3	1	1	€39	❌	❌	✅	N / Y	⭐️ 5 (2)
Marilena House Nel cuore di Bari	€48,173	€175	75%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Apartment Mirador	€41,532	€113	100%	3	2	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

3.47% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€10,624	€21,248	€31,873	€42,497	€53,121	€106,243	€318,731
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€290,000	€290,000	€290,000	€290,000	€290,000	€290,000	€290,000
Property Appreciation	€8,700	€17,661	€26,890	€36,397	€46,189	€99,735	€413,906
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.47%

Cap Rate

4.65%

Return on Investment

6.31%

14 Via Giuseppe Suppa Bari, Puglia, 70122

3 bed • 1 bath • 3 guests

Purchase Price

€29,736

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €113/night at 72% occupancy.Projected nightly rate is €159/night at 69% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

€39,815

Avg annual revenue

69%

Avg occupancy rate

€159

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

€40k

€70k

€100k

€10,624

Profit

Revenue

€29,736

Operating Expenses

€16,241

Operating Income

€13,495

Mortgage & Taxes

€2,871

Profit (Cash Flow)

€10,624

€297,463

Cash Investment

Down Payment

€290,000

Renos & Furnishing

€7,463

Total

€297,463

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.47%

Cap Rate

4.65%

Return on Investment

6.31%