BNBCalc Short Term Rental Investment Analysis 20 Via Fuorimura, Sorrento, Campania, 80067

2 bed • 2 bath • 5 guests • €1,000,000

BNB

Calc

Annual Revenue

€69,706

Profit (Cash Flow)

€45,158

Cap Rate

5.3%

Annual Revenue

€69,706

AirDNA projects €259/night at 63% occupancy ($59,552). Airbtics projects €239/night at 80% occupancy ($69,706). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 80% occupancy rate, €239 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€47,465	€70,499	€88,512	€117,140
Occupancy	73%	83%	88%	95%
Nightly Rate	€177	€231	€273	€334

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
rossyhouse Sorrento	€47,983	€132	98%	2	1	1	€28	❌	❌	✅	N / Y	⭐️ 4.5 (55)
Chiara Home Sorrento - Terrazzo vista mare	€42,308	€146	79%	2	2.5	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (92)
Casa Rajada	€92,339	€332	75%	2	2	3	€95	❌	❌	❌	Y / Y	⭐️ 5 (101)
Cosy house under the Arches in Sorrento Old Town	€73,717	€229	88%	2	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (35)
Modern Sorrento two bedroom Apartment with Terrace	€54,019	€178	83%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (54)
Conny's Luxury Suite in Sorrento center	€53,216	€175	83%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (75)
Le Felci - Casa Vacanze	€64,954	€222	80%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (89)
Estate4home - Casa Rosangela luxury apartment	€86,541	€278	85%	2	2	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (159)
Appartamento confortevole a Sorrento centro	€57,948	€207	76%	2	1	3	€57	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Solymar Blue House	€89,021	€270	90%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
City Home in Sorrento with Balcony and view	€61,235	€195	86%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Deluxe Home in Sorrento Old Town with Balconies	€117,348	€331	96%	2	2	1	€95	❌	❌	❌	Y / Y	⭐️ 5 (133)
Residence Sorrento 2	€53,050	€199	72%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (131)
Sorrento centre Home with amazing view terraces	€83,899	€246	93%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (42)
Penthouse in pieno centro storico di Sorrento	€54,379	€171	87%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (45)
Lucy home	€48,860	€140	95%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (90)
Casa Gralume Green	€45,453	€189	65%	2	2	3	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Stylish & Elegant Flat with Terrace	€69,193	€208	91%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (88)
Sorrento Apartment - Train/Bus Station area	€76,262	€217	96%	2	2	3	€28	❌	❌	✅	Y / Y	⭐️ 5 (92)
La Terrazza di zia Pa Modern Central Flat& Terrace	€67,711	€250	74%	2	1	2	€0	✅	❌	✅	Y / Y	⭐️ 5 (49)
L'Arancio House - 100 mq- Sorrento Center	€85,027	€272	84%	2	1	3	€85	❌	❌	❌	Y / Y	⭐️ 5 (47)
Eden House, wonderful seeview apartment no car	€133,403	€401	91%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (85)
Luxury Sorrento House	€95,020	€356	73%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 0 (1)
Holiday House Aranci 33	€100,049	€359	76%	2	1.5	3	€66	❌	❌	✅	Y / Y	⭐️ 5 (8)
Gocce Villas - Joe’s Flat 1 Modern	€60,424	€253	64%	2	1	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Sorrento Elegance Suite-Heart of Historical Centre	€69,651	€262	72%	2	2	1	€95	❌	❌	❌	Y / Y	⭐️ 5 (73)
Casa con ampio giardino a Sorrento	€47,516	€172	74%	2	2	2	€104	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Casa Mar - Apartment in the Heart of Sorrento	€54,585	€224	66%	2	2	2	€48	✅	❌	✅	Y / Y	⭐️ 5 (6)
Very House Sorrento	€41,952	€165	69%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (17)
Parsano Suite Sorrento	€47,828	€147	88%	2	1.5	3	€29	❌	❌	❌	N / Y	⭐️ 4.5 (40)
Cozy Sorrento Apartment	€72,752	€233	85%	2	2	3	€33	✅	❌	❌	Y / Y	⭐️ 5 (117)
Solymar Red House	€73,943	€238	85%	2	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (16)
Casa Don Enrico, Sorrento Coast, 1400 ft² flat,	€101,235	€320	86%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (146)
appartamento il ciottolo	€41,933	€121	95%	2	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (267)
Casa Primavera	€19,421	€241	22%	2	2	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Maison Evita in Sorrento centre with terrace	€66,113	€238	76%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Casa Greta - Modern apartment in Sorrento centre	€128,657	€525	67%	2	1.5	5	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Maison Michela	€48,739	€145	91%	2	2	1	€29	❌	❌	✅	N / N	⭐️ 4.5 (7)
Camy House Sorrento - De Vivo Realty	€89,697	€282	87%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (88)
Carmen e Paul in Tasso Square	€74,341	€283	71%	2	1	3	€48	❌	❌	❌	Y / N	⭐️ 5 (5)

Return Metrics

19.27% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€45,158	€90,316	€135,474	€180,633	€225,791	€451,582	€1,354,748
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€799,999	€799,999	€799,999	€799,999	€799,999	€799,999	€799,999
Down Payment	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000
Property Appreciation	€30,000	€60,900	€92,727	€125,508	€159,274	€343,916	€1,427,262
Total Return	€1,075,158	€1,151,216	€1,228,201	€1,306,141	€1,385,065	€1,795,499	€3,782,010

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.27%

Cap Rate

5.26%

Return on Investment

38.09%

20 Via Fuorimura Sorrento, Campania, 80067

2 bed • 2 bath • 5 guests

Purchase Price

Airbnb Investor Score

-€673

Annual Profit

5.3%

Cap Rate

19.3%

Cash on Cash

€69,706

Annual Revenue

BNBCalc predicts this property will get $239 per night with 80% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€69,793

Avg annual revenue

80%

Avg occupancy rate

€238

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

€20k

€55k

€95k

€135k

€45,158

Profit

Revenue

€69,706

Operating Expenses

€17,048

Operating Income

€52,658

Mortgage & Taxes

€7,500

Profit (Cash Flow)

€45,158

€234,292

Cash Investment

Down Payment

€200,000

Renos & Furnishing

€4,292

Closing Costs

€30,000

Total

€234,292

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.27%

Cap Rate

5.26%

Return on Investment

38.09%