BNBCalc Short Term Rental Investment Analysis 33 Corso V. Emanuele, Savoia di Lucania, Basilicata, 85050

2 bed • 1 bath • 4 guests • €150,000

BNB

Calc

Annual Revenue

€11,415

Profit (Cash Flow)

-€7,994

Cap Rate

0.0%

Annual Revenue

€11,415

Airbtics projects €76/night at 41% occupancy ($11,414). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 41% occupancy rate, €76 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€4,836	€9,231	€18,168	€34,890
Occupancy	28%	38%	47%	69%
Nightly Rate	€47	€65	€103	€135

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa in mezzo al verde	€20,365	€76	73%	2	2	2	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Il Corticato	€4,387	€32	37%	2	3	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Appartamento2 centro storico San Pietro al Tanagro	€20,993	€133	43%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Holiday home in the center of San Gregorio Magno	€4,743	€38	34%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (22)
Casa vacanze da Linda	€7,783	€59	36%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
B&B zona centrale ad un passo dalle scale mobili	€16,201	€96	46%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (21)
Appartamento La Casa dei Ricordi	€6,214	€51	33%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
🏡 La cascina e masseria dei nonni ⛰ 🧘‍♂️🐮🏕🌳	€2,966	€30	27%	2	2	1	€10	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Casa Vacanze - Residenza San Luca	€7,149	€48	41%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (40)
★★★★★[Free-Parking] Villa con panorama	€12,691	€104	30%	2	2	2	€30	❌	❌	✅	Y / Y	⭐️ 0 (0)
A country house in the heart of Basilicata	€5,128	€30	44%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (88)
"La casa di Nina" Cilento tra storia e relax	€10,951	€63	46%	2	1	2	€10	❌	❌	❌	N / Y	⭐️ 4.8 (6)
Tin House	€15,215	€60	66%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Tes Apartment Potenza	€14,242	€86	44%	2	2	1	€41	❌	✅	❌	Y / Y	⭐️ 5 (12)
La Casa Del Mosileo	€7,490	€53	38%	2	1	2	€10	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Casa Andros	€14,505	€67	59%	2	1	1	€5	❌	❌	✅	Y / Y	⭐️ 5 (3)
Vacanza relax	€5,714	€42	32%	2	1	5	€21	❌	❌	✅	Y / N	⭐️ 5 (2)
Casa Ai piedi del Castello	€6,570	€74	24%	2	2	3	€10	❌	❌	✅	Y / Y	⭐️ 5 (4)
Casa Acacie - Home Acacie fino ad 8 persone	€9,304	€88	29%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Poggio d’oro - casa in campagna	€11,273	€68	41%	2	2	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Essential Home & Parking in Centro città con WIFI	€12,429	€77	44%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 4 (7)
Il Salotto dei portici appartamento pieno centro	€18,817	€135	38%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa Rosetta	€3,721	€34	29%	2	1	1	€8	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casa Ragone	€16,482	€63	70%	2	2	1	€26	❌	❌	✅	Y / Y	⭐️ 4.9 (122)
CIVICO 103- Appartamento in Centro Città	€31,521	€125	69%	2	2	1	€15	❌	❌	❌	N / Y	⭐️ 0 (0)
La Vecchia Cascina	€4,785	€47	28%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Appartamento grazioso con patio centro di Potenza	€6,614	€113	13%	2	2	1	€41	❌	❌	❌	Y / N	⭐️ 0 (0)
B&B Vista sul Duomo	€11,090	€31	95%	2	2	1	€10	❌	❌	❌	N / Y	⭐️ 4.9 (48)
Appartamento Castello di Valva	€7,212	€45	44%	2	2	3	€0	❌	❌	✅	Y / N	⭐️ 5 (2)
Casa di campagna in Basilicata, Valvisio	€22,507	€171	36%	2	2	3	€6	❌	❌	✅	Y / Y	⭐️ 5 (3)
Casa vicino Grotte dell'Angelo	€4,443	€47	26%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (2)
Angolo del Cilento	€5,803	€30	52%	2	1	1	€0	✅	❌	✅	Y / Y	⭐️ 4.7 (17)
Appartamento ottimo per le tue soste	€3,421	€104	9%	2	1	5	€0	❌	❌	❌	N / N	⭐️ 5 (2)
b&b Il Margonico Fuori casa come a casa	€12,903	€48	74%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 0 (6)
Il sospiro b&b doppia camera matrimoniale	€9,228	€140	18%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Il sospiro	€11,661	€145	22%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (0)
Castello Macchiaroli Teggiano. Il Giardino	€24,254	€102	65%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (46)
appartamento confortevole	€7,998	€146	15%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Villa Irlanda	€6,022	€103	16%	2	2	2	€0	✅	✅	❌	N / Y	⭐️ 3 (2)
Appartamento - Villa D'Agri	€10,169	€51	54%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

-20.51% 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)	-€7,993	-€15,987	-€23,981	-€31,975	-€39,969	-€79,938	-€239,816
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€2,113	€4,312	€6,601	€8,983	€11,462	€25,459	€119,999
Down Payment	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€28,619	€27,459	€26,528	€25,834	€25,384	€27,108	€124,273

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.51%

Cap Rate

Return on Investment

-3.54%

33 Corso V. Emanuele Savoia di Lucania, Basilicata, 85050

2 bed • 1 bath • 4 guests

Purchase Price

-89

Airbnb Investor Score

-€7,993

Annual Profit

0.0%

Cap Rate

-20.5%

Cash on Cash

€11,415

Annual Revenue

BNBCalc predicts this property will get $76 per night with 41% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% 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.

€10,874

Avg annual revenue

41%

Avg occupancy rate

€76

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

€0k

€10k

€20k

€35k

-€7,994

Profit

Revenue

€11,415

Operating Expenses

€11,409

Operating Income

€6

Mortgage & Taxes

€8,000

Profit (Cash Flow)

-€7,994

€38,967

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€4,467

Closing Costs

€4,500

Total

€38,967

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.51%

Cap Rate

Return on Investment

-3.54%