BNBCalc Short Term Rental Investment Analysis 25 Salita di Santa Brigida, Genova, Liguria, 16126

2 bed • 2 bath • 6 guests • €40,000

BNB

Calc

Annual Revenue

€24,937

Profit (Cash Flow)

€13,846

Cap Rate

39.9%

Annual Revenue

€24,937

AirDNA projects €102/night at 61% occupancy ($22,759). Airbtics projects €108/night at 63% occupancy ($24,936). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, €108 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,267	€24,037	€34,457	€48,453
Occupancy	52%	61%	76%	83%
Nightly Rate	€84	€105	€121	€155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Costa CLASSICA Two rooms	€26,907	€114	63%	2	2	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Appartamento via Bellucci	€25,574	€123	57%	2	2	4	€0	❌	✅	❌	Y / Y	⭐️ 5 (38)
City Centre - 3 min Aquarium	€46,472	€160	77%	2	3	1	€43	❌	❌	❌	N / Y	⭐️ 4.5 (17)
Casa Agnese \| City Center, Aquarium, For Families	€24,436	€92	69%	2	2	1	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Dimora del Carmine (Acquario) - genovabnb it	€18,642	€108	47%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (31)
Dimora di San Vincenzo (Brignole) - genovabnb it	€18,090	€95	52%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 3.5 (5)
Darsena Apartment 14	€43,716	€144	83%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (27)
Ampio appartamento, centrale con vista.	€29,417	€92	87%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (271)
Castelli's Apartments CAMPO 12	€14,518	€48	79%	2	1	2	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
Dimora delle Camelie (Acquario) - genovabnb it	€18,609	€94	54%	2	1	1	€0	❌	✅	✅	Y / Y	⭐️ 4 (32)
Aquarium Charming House	€20,156	€66	80%	2	1	3	€77	❌	❌	❌	N / Y	⭐️ 4.5 (9)
OtelloApt - Close Train Station, FreeWIFI, AirCond	€18,225	€84	58%	2	1	2	€38	❌	❌	❌	N / Y	⭐️ 5 (120)
The house of the traveller 010025-CAV-0003	€27,193	€120	61%	2	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (79)
Wonderful Italy \| Lomellini Palace - Parrot Suite	€25,731	€139	49%	2	2	1	€68	❌	❌	❌	Y / Y	⭐️ 4.1 (16)
Appartamento a 6 minuti da Acquario e Stazione	€10,868	€61	46%	2	1	1	€24	❌	❌	❌	N / Y	⭐️ 4.5 (60)
Inside my city	€14,514	€75	52%	2	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Vico Durazzo Apartment	€18,531	€84	59%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (7)
Dimora San Filippo (Acquario) - genovabnb it	€23,994	€109	60%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
ILA1361 House Settimo Cielo by Holiday World	€19,609	€115	41%	2	1	2	€86	❌	❌	❌	Y / Y	⭐️ 4 (7)
"La Casa Del Porto" Via Gramsci 41/1	€16,624	€67	65%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Appartamento in centro storico	€20,887	€74	76%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (70)
★Al Caruggio★ Wi-Fi \| Central \| 2 Bathroom	€29,839	€108	72%	2	2	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (65)
Old Genoa apartments- Terrace- seaview-acquarium	€52,697	€155	92%	2	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (119)
La Zecca Apartment a 2 passi dal Centro e dal Mare	€29,919	€84	93%	2	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (133)
Comodo treno, centro Acquario. 4 posti letto	€12,726	€74	44%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
appartamento vacanze BREDA	€30,510	€121	69%	2	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (22)
Old Genoa Apartment - Superior fronte Acquario	€38,566	€132	79%	2	1	1	€20	❌	❌	✅	N / Y	⭐️ 5 (126)
La Vedetta sul Porto Antico	€25,974	€83	83%	2	1	1	€22	❌	❌	❌	N / Y	⭐️ 5 (190)
H2ome - Il Cembalo 9 vista baia e città, balcone.	€39,131	€181	59%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
La Casa della Pace	€16,436	€93	46%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (3)
T Loft: in pieno art district	€80,921	€233	95%	2	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (85)
Wonderful Italy \| Cairoli Stylish Apartment	€30,550	€107	76%	2	2	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (14)
Appartamento Pet-Friendly in Genova	€19,884	€86	62%	2	2	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (361)
Helvetia HeartStay Genova	€44,425	€199	61%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
La dimora del capitano AAUT CITRA 2792	€23,682	€123	52%	2	2	31	€38	❌	❌	❌	Y / Y	⭐️ 0 (2)
DiMoRa porto AnTiCo	€12,983	€107	33%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (108)
Heart of Genova - Centro Storico	€15,719	€102	41%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (38)
5 min from station, 15 from aquarium/boat landing.	€17,543	€87	52%	2	1	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (23)
Genova Genuina - authentic & comfortable	€23,520	€114	55%	2	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (38)
Wonderful Italy \| Attico 28	€22,822	€97	63%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

35.32% 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)	€13,846	€27,692	€41,538	€55,384	€69,230	€138,460	€415,381
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€31,999	€31,999	€31,999	€31,999	€31,999	€31,999	€31,999
Down Payment	€8,000	€8,000	€8,000	€8,000	€8,000	€8,000	€8,000
Property Appreciation	€1,200	€2,436	€3,709	€5,020	€6,370	€13,756	€57,090
Total Return	€55,046	€70,128	€85,247	€100,404	€115,601	€192,217	€512,471

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.32%

Cap Rate

39.94%

Return on Investment

39.82%

25 Salita di Santa Brigida Genova, Liguria, 16126

2 bed • 2 bath • 6 guests

Purchase Price

419

Airbnb Investor Score

€13,846

Annual Profit

39.9%

Cap Rate

35.3%

Cash on Cash

€24,937

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €102/night at 61% occupancy.Projected nightly rate is €108/night at 63% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€26,263

Avg annual revenue

63%

Avg occupancy rate

€108

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

€35k

€55k

€80k

€13,846

Profit

Revenue

€24,937

Operating Expenses

€8,958

Operating Income

€15,979

Mortgage & Taxes

€2,133

Profit (Cash Flow)

€13,846

€39,200

Cash Investment

Down Payment

€8,000

Renos & Furnishing

€30,000

Closing Costs

€1,200

Total

€39,200

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.32%

Cap Rate

39.94%

Return on Investment

39.82%