BNBCalc Short Term Rental Investment Analysis 161 Via Cesare Rosaroll, Napoli, Campania, 80139

1 bed • 1 bath • 6 guests • €420,000

BNB

Calc

Annual Revenue

€19,094

Profit (Cash Flow)

-€14,827

Cap Rate

1.8%

Annual Revenue

€19,094

AirDNA projects €79/night at 77% occupancy ($22,129). Airbtics projects €72/night at 73% occupancy ($19,093). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, €72 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,676	€19,253	€25,116	€30,805
Occupancy	64%	75%	83%	91%
Nightly Rate	€62	€69	€81	€91

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Espy Naples house	€16,066	€72	60%	1	1	1	€14	❌	❌	✅	N / Y	⭐️ 5 (1)
Bella 'Mbriana Home: Entire Cozy Apartment, Naples	€35,833	€100	98%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (132)
SognaNapoli Home - Vivi la vera #napoliexperience	€17,602	€71	68%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (69)
Ferdinando's Home	€16,052	€63	68%	1	1	1	€19	❌	❌	❌	N / Y	⭐️ 5 (38)
La casa della nonna	€21,786	€66	89%	1	1	2	€14	❌	❌	✅	Y / Y	⭐️ 4 (7)
giardino del Re- home design- casavacanza a Napoli	€25,550	€89	77%	1	1	3	€38	❌	❌	✅	N / Y	⭐️ 5 (208)
Gardenia centralissimo Napoli	€10,630	€60	47%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 4.5 (20)
Babàroom Apartment	€19,097	€65	75%	1	1	2	€28	❌	❌	❌	N / Y	⭐️ 4.5 (217)
LA MAISON 3D	€11,960	€74	44%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (128)
Casa Giannina-Appartamento superior con vista-	€24,917	€114	59%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (43)
Casetta Angelina	€22,085	€66	91%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (42)
Corte dei Conti Saponari - Napoli Centro Storico	€10,660	€43	65%	1	1	2	€19	❌	❌	✅	N / Y	⭐️ 5 (92)
House Angiolina	€18,085	€61	81%	1	0	2	€0	❌	❌	❌	N / Y	⭐️ 5 (35)
Casa Nanninella	€23,213	€69	90%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 5 (9)
DonnaRegina House - City center	€26,931	€81	90%	1	1	4	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (61)
Galasso Apartments	€22,424	€88	68%	1	1	1	€19	❌	❌	❌	N / Y	⭐️ 5 (36)
casa Mari' centro storico vicino hotel Caracciolo	€10,935	€37	78%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 4 (12)
La casa di Luca	€17,016	€69	67%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (57)
Casa napoletana	€22,858	€68	91%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Casa Vacanze Maritè Apartment	€18,548	€80	62%	1	1	2	€28	❌	❌	❌	N / Y	⭐️ 5 (31)
Sole House: Appartment for 4 people	€11,989	€34	95%	1	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (53)
InNeapolis. Nel cuore della città	€20,896	€69	80%	1	1	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (129)
Segreta Catalana del centro storico	€19,803	€90	60%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
House Tomas	€14,804	€84	47%	1	1	2	€14	❌	❌	❌	N / Y	⭐️ 3.6 (6)
casa vacanza polis-house	€9,491	€64	40%	1	2	2	€14	❌	❌	✅	N / Y	⭐️ 4.7 (15)
Lo Scrigno	€13,034	€47	76%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.5 (103)
Camerelle 48 Napoli centro	€19,181	€69	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (247)
Casa Gioia	€14,133	€42	91%	1	1.5	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (19)
A wonderful penthouse in Naples	€43,073	€142	82%	1	1	2	€65	❌	❌	❌	Y / Y	⭐️ 5 (283)
Small Flat Carbonara 52	€14,261	€50	78%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 5 (156)
Casa comoda e centrale in quartiere storico	€20,032	€60	89%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 4 (4)
Naples historic center penthouse Terrazza Ladislao	€24,368	€88	74%	1	2	2	€24	❌	❌	❌	N / Y	⭐️ 5 (13)
Suite 49 - Home	€19,944	€71	76%	1	1	2	€10	❌	❌	❌	N / Y	⭐️ 5 (55)
O’Vascio di Casa Pacifico Abitazione Tipica Napoli	€31,212	€94	91%	1	1	31	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Terrazza al Duomo - centro storico	€17,600	€62	77%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 5 (110)
Irooms holiday home Naples center Via Foria 215	€19,512	€80	67%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Casa Kamilla Napoli	€10,600	€69	42%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4 (7)
Neapolis francy marechiaro	€24,996	€91	75%	1	1	2	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Casa vacanze-lavoro EMMAUS, Napoli in pieno centro	€17,000	€63	74%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Ester houses3	€15,289	€66	63%	1	1	31	€0	❌	❌	✅	N / Y	⭐️ 4.5 (13)

Return Metrics

-14.91% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€14,826	-€29,653	-€44,480	-€59,307	-€74,134	-€148,268	-€444,806
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€335,999	€335,999	€335,999	€335,999	€335,999	€335,999	€335,999
Down Payment	€84,000	€84,000	€84,000	€84,000	€84,000	€84,000	€84,000
Property Appreciation	€12,600	€25,578	€38,945	€52,713	€66,895	€144,444	€599,450
Total Return	€417,773	€415,924	€414,464	€413,406	€412,760	€416,176	€574,644

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.91%

Cap Rate

1.8%

Return on Investment

3.71%

161 Via Cesare Rosaroll Napoli, Campania, 80139

1 bed • 1 bath • 6 guests

Purchase Price

-58

Airbnb Investor Score

-€14,826

Annual Profit

1.8%

Cap Rate

-14.9%

Cash on Cash

€19,094

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €79/night at 77% occupancy.Projected nightly rate is €72/night at 73% occupancy.

Occupancy Rate

Top 58% 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.

€19,336

Avg annual revenue

73%

Avg occupancy rate

€71

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

€20k

€30k

€45k

-€14,827

Profit

Revenue

€19,094

Operating Expenses

€11,521

Operating Income

€7,573

Mortgage & Taxes

€22,399

Profit (Cash Flow)

-€14,827

€99,419

Cash Investment

Down Payment

€84,000

Renos & Furnishing

€2,819

Closing Costs

€12,600

Total

€99,419

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.91%

Cap Rate

1.8%

Return on Investment

3.71%