BNBCalc Short Term Rental Rental Arbitrage Analysis 28 Via Tramontana, Palermo, Sicilia, 90144

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€31,758

Profit (Cash Flow)

-€28,680

Cash on Cash Return

-453.8%

Annual Revenue

€31,758

AirDNA projects €164/night at 53% occupancy ($31,757). Airbtics projects €115/night at 71% occupancy ($29,755). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, €164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,456	€28,229	€43,057	€66,144
Occupancy	61%	73%	83%	90%
Nightly Rate	€77	€103	€138	€196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Notarbartolo Station Bright & Cozy Apartment x7	€17,792	€54	86%	3	1	1	€46	❌	❌	❌	N / Y	⭐️ 4.7 (46)
"Sand & Stone" Guest House Sciuti	€42,127	€133	86%	3	2	2	€154	❌	❌	❌	Y / Y	⭐️ 5 (26)
Residenza dei Poeti - Roomy and Modern Flat x8	€28,800	€98	76%	3	2	1	€82	❌	❌	❌	Y / Y	⭐️ 4.7 (71)
Wonderful Italy \| Casa Sole Luna con giardino	€17,901	€68	69%	3	2	1	€102	❌	❌	❌	Y / Y	⭐️ 2.8 (5)
CASA VACANZE PENELOPE	€38,318	€109	96%	3	2	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
mattulidda's house in centro	€27,273	€122	60%	3	2	1	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
La casa sull'albero	€9,951	€45	61%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Liberty Library, house of books	€42,838	€169	66%	3	2	2	€138	❌	❌	❌	Y / Y	⭐️ 5 (119)
Palermo Case Vacanza "Peppy"	€9,371	€51	50%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Casa Lov (Politeama)	€44,673	€174	70%	3	2	2	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Wonderful Italy \| Iconic Apartment in Porta Carini	€32,660	€162	54%	3	2	1	€122	❌	❌	❌	Y / Y	⭐️ 4.4 (22)
Palazzo La Zagara	€21,497	€90	61%	3	1	4	€92	❌	❌	❌	Y / Y	⭐️ 5 (3)
PortoAmuri	€29,640	€133	61%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Charmingloft indipendent withterrace teatromassimo	€48,018	€173	75%	3	2	2	€71	❌	❌	✅	Y / Y	⭐️ 4.9 (158)
(City Center) The art of living	€23,499	€82	76%	3	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.7 (114)
Le due case a Piazza indipendenza	€25,199	€75	90%	3	2	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
appartamento casta diva	€91,668	€264	91%	3	5	1	€155	❌	❌	✅	N / Y	⭐️ 5 (1)
Elegant apartment in historic building	€63,633	€195	89%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Appartamento in centro a 400m dal Teatro Massimo	€28,199	€78	98%	3	2	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Porta dei Mori Apartment	€27,354	€105	71%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Fully equipped luxury flat	€31,469	€103	81%	3	2	3	€51	❌	✅	❌	Y / Y	⭐️ 5 (35)
Casa Dam’Arte	€15,625	€70	60%	3	2	2	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
TRAVELLERS PHOTO HOME	€37,295	€114	86%	3	2	3	€82	❌	❌	❌	Y / Y	⭐️ 5 (16)
At Sandro's home	€13,985	€63	57%	3	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (433)
Amari Elegant Apartment	€27,637	€121	61%	3	2	1	€133	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
Capo Market Home inside Arab heart "Casa del Capo"	€27,747	€91	83%	3	2	3	€46	❌	❌	❌	Y / Y	⭐️ 5 (8)
Teatro Massimo Bright and Cozy Apartment	€40,362	€129	83%	3	2	1	€56	❌	❌	❌	Y / Y	⭐️ 4.6 (64)
Old style Palermo - apartment city center	€20,885	€99	57%	3	2	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (27)
Our Beautiful Sicily casa vacanza centro storico	€32,641	€94	92%	3	2	2	€51	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Maddal’House	€24,897	€103	62%	3	2	2	€51	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Casa vacanze Rigano Palermo	€44,619	€228	53%	3	2	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Elegante appartamento in centro	€51,923	€209	68%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Punto al Capo	€46,020	€156	80%	3	2	2	€51	❌	❌	✅	N / Y	⭐️ 5 (17)
Ginevra Luxury Apartment	€23,236	€98	65%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
Luminosissimo appartamento nel centro di Palermo	€21,554	€65	90%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
APPALERMO la tua casa ideale per visitare la città	€11,548	€79	37%	3	2	1	€51	❌	❌	❌	N / Y	⭐️ 4.5 (9)
Home Alisea Palermo	€30,849	€112	75%	3	2	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (59)
Amuri Siculo,Casa Vacanze in centro città	€13,418	€46	80%	3	1	2	€10	❌	❌	✅	N / Y	⭐️ 4.8 (14)
Maison d'artiste	€17,431	€59	81%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (113)

Return Metrics

-453.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€28,679	-€57,359	-€86,039	-€114,719	-€143,399	-€286,798	-€860,396
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	-€28,679	-€57,359	-€86,039	-€114,719	-€143,399	-€286,798	-€860,396

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-453.83%

Payback Period Days

Return on Investment

-453.83%

28 Via Tramontana Palermo, Sicilia, 90144

3 bed • 3 bath • 6 guests

Monthly Rent

€31,758

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €164/night at 53% occupancy.Projected nightly rate is €115/night at 71% occupancy.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

€30,649

Avg annual revenue

71%

Avg occupancy rate

€115

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

€65k

€95k

-€28,680

Profit

Revenue

€31,758

Operating Expenses

€12,438

Operating Income

€19,320

Net Effective Rent

€48,000

Profit (Cash Flow)

-€28,680

€6,319

Cash Investment

Renos & Furnishing

€6,225

Setup Costs

€95

Total

€6,319

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-453.83%

Payback Period Days