BNBCalc Short Term Rental Rental Arbitrage Analysis 26 Via XX Settembre, Palermo, Sicilia, 90143

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€18,390

Profit (Cash Flow)

€4,117

Cash on Cash Return

136.5%

Annual Revenue

€18,390

AirDNA projects €92/night at 54% occupancy ($18,088). Airbtics projects €83/night at 61% occupancy ($18,389). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, €83 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,057	€18,489	€28,897	€39,398
Occupancy	48%	64%	76%	85%
Nightly Rate	€61	€77	€101	€123

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Eye on the Politeama - L'occhio sul Politeama	€37,892	€122	83%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (5)
Rinaldo Charme House	€20,469	€78	68%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Suite Dreams Politeama apartment City center Boca	€11,422	€76	41%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
"ROCCA POLITEAMA" Attico Prestigioso ed Eccitante.	€29,290	€102	76%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 5 (168)
Casa Amaltea 1 - Your lovely stay in Palermo	€26,484	€89	78%	1	1	3	€54	❌	❌	❌	N / Y	⭐️ 5 (110)
Al Politeama	€16,891	€64	70%	1	1	2	€29	❌	❌	✅	N / Y	⭐️ 5 (69)
Carmelo’s House Politeama-Fast Wifi-Top Location!	€15,883	€83	52%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (259)
Eleven Houses - Apartment One	€31,533	€135	63%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 4.5 (23)
Liberty Casa Mazzini 34	€21,300	€78	72%	1	1	3	€50	❌	❌	✅	Y / Y	⭐️ 5 (15)
Cobi Luxury Apartment	€22,596	€121	51%	1	1	31	€0	❌	✅	❌	N / Y	⭐️ 4.5 (7)
Casa Amaltea 3 - Cozy and charming apartment	€18,875	€79	61%	1	1	3	€54	❌	❌	❌	N / Y	⭐️ 5 (76)
AnimaMundi Alter - Al centro di Palermo	€6,002	€37	31%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Da Marlà al Politeama	€7,631	€49	40%	1	1	1	€39	❌	❌	❌	N / Y	⭐️ 5 (2)
Suite Ventotto luxury room vicino al Politeama	€15,101	€88	44%	1	1	2	€35	❌	❌	❌	N / Y	⭐️ 5 (18)
Case Monroe1	€22,556	€73	84%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Luxury Apartment in central Palermo * Immo's House	€21,096	€96	59%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (182)
Oliveri Vintage House At Politeama	€33,950	€105	85%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 0 (2)
Sella Apartment City Center	€29,129	€135	58%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (10)
Casa Costanza - Appartamento raccolto e luminoso nel centro di Palermo	€17,423	€50	94%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 5 (347)
✅ NEW! PALERMO LUXURY\| the best in the center	€25,624	€106	65%	1	1	31	€20	❌	❌	❌	Y / Y	⭐️ 5 (81)
I Paladini Politeama	€17,718	€53	88%	1	1	2	€54	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Firriato 1	€18,428	€101	49%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (149)
Mini-loft zona Libertà - Politeama	€15,858	€49	89%	1	1	3	€10	❌	❌	❌	N / Y	⭐️ 5 (238)
Goethe Rooftop - Terrace with view in the center	€22,687	€99	62%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (97)
Quiet and comfortable apartment at Politeama	€25,782	€77	91%	1	1	2	€34	❌	❌	❌	N / Y	⭐️ 5 (82)
Carducci Apartment	€20,855	€77	72%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 5 (33)
Da Nelly al Politeama	€11,688	€49	61%	1	0	1	€39	❌	❌	❌	N / Y	⭐️ 5 (17)
Palermo AnimaMundi - Al centro di Palermo	€12,501	€50	67%	1	1	4	€50	❌	✅	❌	N / Y	⭐️ 4.9 (24)
La terrazza di Alice in centro	€19,153	€65	77%	1	1	4	€39	❌	❌	❌	Y / Y	⭐️ 5 (86)
Firriato 2	€13,299	€77	46%	1	1	2	€35	❌	❌	❌	N / Y	⭐️ 5 (75)
La Fervoriana suite / bivani	€15,952	€60	71%	1	1	3	€20	❌	❌	❌	N / N	⭐️ 5 (19)
Palermo Central Holiday - PCH	€16,145	€65	66%	1	1	3	€30	❌	❌	❌	N / N	⭐️ 4.9 (20)
Camera Verde in centro a Palermo	€15,105	€55	75%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Libertà Cozy APT\| At Politeama Theather	€18,292	€65	76%	1	1	3	€20	❌	❌	❌	N / Y	⭐️ 4.5 (22)
Politeama Apartments "Ballarò"	€26,212	€132	54%	1	1	2	€25	❌	❌	❌	N / Y	⭐️ 5 (13)
Little apartment in politeama Square	€9,288	€56	43%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.5 (21)
Politeama Holidays	€11,526	€93	34%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.4 (25)

Return Metrics

136.51% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,116	€8,233	€12,349	€16,466	€20,583	€41,166	€123,499
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€4,116	€8,233	€12,349	€16,466	€20,583	€41,166	€123,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

136.51%

Payback Period Days

267

Return on Investment

136.51%

26 Via XX Settembre Palermo, Sicilia, 90143

1 bed • 1 bath • 4 guests

Monthly Rent

€18,390

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €92/night at 54% occupancy ($18,088.12). Airbtics projects €101/night at 61% occupancy ($18,389).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€18,687

Avg annual revenue

61%

Avg occupancy rate

€82

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

€5k

€15k

€25k

€40k

€4,117

Profit

Revenue

€18,390

Operating Expenses

€10,673

Operating Income

€7,717

Net Effective Rent

€3,600

Profit (Cash Flow)

€4,117

€3,015

Cash Investment

Renos & Furnishing

€2,924

Setup Costs

€92

Total

€3,015

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

136.51%

Payback Period Days

267