BNBCalc Short Term Rental Investment Analysis 14 Via Monte di Dio, Napoli, Campania, 80132

2 bed • 1 bath • 4 guests • €290,000

BNB

Calc

Annual Revenue

€30,046

Profit (Cash Flow)

€15,153

Cap Rate

6.0%

Annual Revenue

€30,046

AirDNA projects €125/night at 66% occupancy ($30,023). Airbtics projects €123/night at 67% occupancy ($30,045). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, €123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,233	€27,511	€50,408	€66,830
Occupancy	54%	67%	82%	90%
Nightly Rate	€91	€110	€165	€199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Vacanza Pizzofalcone	€16,532	€51	86%	2	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (107)
A pochi passi da Piazza Plebiscito Pizzofalcone41b	€58,305	€205	77%	2	2	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (142)
La Casa di Giulia	€17,676	€71	63%	2	1	1	€53	❌	❌	❌	N / Y	⭐️ 4.5 (20)
Plebiscito Home Holidays in the centre of Naples	€25,858	€106	66%	2	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (37)
Dreaming of Naples	€23,681	€109	56%	2	2	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Plebiscito home	€14,846	€99	41%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Appartamento confortevole centrale	€14,066	€85	44%	2	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (153)
Casa Antica Pizzofalcone	€40,734	€177	63%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Napoli Casa vacanza a Pizzofalcone	€16,786	€52	86%	2	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (209)
Loft Monte di Dio	€24,612	€99	66%	2	1.5	1	€34	❌	❌	✅	N / Y	⭐️ 5 (33)
A.RI.EL Luxury Apartment	€52,166	€212	66%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (31)
Appartamento panoramico al centro di Napoli	€32,523	€121	73%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (108)
Appartamento Albatros	€20,792	€64	86%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 0 (2)
Napoli a Chiaia	€26,694	€93	78%	2	1	2	€19	❌	❌	❌	N / Y	⭐️ 5 (33)
Beige & Comfort	€26,574	€97	71%	2	2	1	€55	❌	❌	❌	Y / Y	⭐️ 4 (21)
Bright & spacious 4 pax apartment near the seaside	€33,479	€105	85%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Casa Mia18 al Pallonetto	€16,321	€81	54%	2	2	1	€19	❌	❌	✅	N / Y	⭐️ 5 (1)
Via Niccolò Tommaseo 14	€41,687	€124	90%	2	2	1	€66	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Pizzofalcone home	€19,201	€68	75%	2	2	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (84)
SORELLE PARTENOPE - Daniela’s House	€53,147	€175	82%	2	1	5	€29	❌	❌	✅	N / Y	⭐️ 0 (2)
“Alma de Luz”Luxury central Design Home Plebiscito	€49,528	€182	73%	2	2	3	€76	❌	❌	❌	Y / Y	⭐️ 5 (25)
Pizzofalcone27	€25,573	€131	53%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (4)
Pizzofalcone Terrace	€42,628	€118	98%	2	2	2	€18	❌	❌	❌	Y / Y	⭐️ 5 (242)
Dimora Carolina - al centro di Napoli	€13,231	€128	24%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (39)
Plebiscito Central Apartment	€28,922	€111	71%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 3.4 (4)
Palazzo Reale-Monte di Dio 2	€37,707	€110	93%	2	2	3	€28	❌	❌	❌	N / Y	⭐️ 5 (255)
Napul'è appartamento Napoli centro	€9,400	€61	40%	2	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4 (80)
La casa di Nancy next Plebiscito	€21,855	€115	52%	2	1	31	€0	❌	❌	✅	N / Y	⭐️ 5 (8)
**RESIDENZA REALE**	€36,319	€121	82%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (177)
Lucullo's home citycenter toledo	€17,422	€79	59%	2	1	1	€24	❌	❌	✅	N / Y	⭐️ 5 (3)
Large Luxury Apartment in Chiaia - Capri Sea View	€59,072	€166	93%	2	2	2	€77	❌	❌	✅	Y / Y	⭐️ 5 (94)
S&T Luxury House in Plebiscito square	€39,907	€197	55%	2	2.5	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (21)
La Piccola Dimora	€17,652	€93	52%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
"Templars'f Home" LOFT da Sogno Marinaro	€56,235	€199	76%	2	1.5	3	€76	❌	❌	❌	Y / Y	⭐️ 5 (173)
Lucullo's Rooftop	€34,840	€228	41%	2	2	1	€37	❌	❌	❌	Y / Y	⭐️ 0 (1)
Exclusive studio apartment in Naples	€16,652	€96	47%	2	1	2	€19	❌	❌	✅	N / Y	⭐️ 5 (9)
Casa Wenner Large -Napoli Center Chiaia Plebiscito	€60,773	€165	100%	2	2	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (64)
Elegante appartamento lungomare Napoli	€42,183	€206	56%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Casa Mia Chiaia \| Affaccio su Arco di Chiaia	€21,143	€88	64%	2	1	1	€34	❌	❌	❌	N / Y	⭐️ 5 (140)
Spacious Central Family Retreat 2BR 2BA	€36,239	€144	68%	2	2	4	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (259)

Return Metrics

21.39% 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)	€15,153	€30,306	€45,459	€60,612	€75,765	€151,531	€454,594
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€231,999	€231,999	€231,999	€231,999	€231,999	€231,999	€231,999
Down Payment	€58,000	€58,000	€58,000	€58,000	€58,000	€58,000	€58,000
Property Appreciation	€8,700	€17,661	€26,890	€36,397	€46,189	€99,735	€413,906
Total Return	€313,853	€337,967	€362,350	€387,010	€411,955	€541,267	€1,158,500

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.39%

Cap Rate

5.97%

Return on Investment

39.43%

14 Via Monte di Dio Napoli, Campania, 80132

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€1,861

Annual Profit

6.0%

Cap Rate

21.4%

Cash on Cash

€30,046

Annual Revenue

BNBCalc predicts this property will get $123 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€31,074

Avg annual revenue

67%

Avg occupancy rate

€123

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

€25k

€45k

€60k

€15,153

Profit

Revenue

€30,046

Operating Expenses

€12,717

Operating Income

€17,328

Mortgage & Taxes

€2,175

Profit (Cash Flow)

€15,153

€62,141

Cash Investment

Down Payment

€58,000

Renos & Furnishing

€4,141

Total

€62,141

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.39%

Cap Rate

5.97%

Return on Investment

39.43%