BNBCalc Short Term Rental Rental Arbitrage Analysis 37 Via Cavour, Sassari, Sardegna, 07100

1 bed • 1 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€15,454

Profit (Cash Flow)

-€581

Cash on Cash Return

-20.0%

Annual Revenue

€15,454

AirDNA projects €72/night at 48% occupancy ($12,704). Airbtics projects €67/night at 63% occupancy ($15,454). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 63% occupancy rate, €67 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,824	€14,050	€18,385	€29,156
Occupancy	51%	64%	73%	84%
Nightly Rate	€51	€58	€67	€93

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
I_Like_Sassari Apartments2.0	€50,715	€283	49%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Vintage Apartment In Sassari	€7,497	€54	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Design Apartments Sassari-Torre Tonda	€10,026	€55	50%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Comoda casa in centro	€11,637	€49	63%	1	1	1	€24	❌	❌	✅	N / Y	⭐️ 5 (28)
Design Apartments Sassari-Jungle Queen	€14,927	€63	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Sassari Apartments Maestrale	€17,071	€80	58%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Viale Umberto I Apartment	€13,035	€55	65%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (51)
[SASSARI]★Casa con Wi-Fi,Netflix e Grande Terrazza	€11,158	€66	46%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (26)
Viale Umberto I Studio 19	€12,351	€50	67%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Civico2 Ampio monolocale al centro	€14,609	€46	84%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Private Rooms Liberty lll	€10,185	€42	67%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (56)
LaCasaDiAnita nel Centro di Sassari	€15,971	€58	73%	1	1	3	€24	❌	❌	❌	Y / Y	⭐️ 5 (36)
Al Patio , appartamento confortevole	€16,883	€51	90%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (100)
Civico 53	€20,654	€91	62%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (12)
NG Collection Piazza Castello	€14,154	€48	77%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
La Casetta - primo piano	€15,458	€52	81%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
La Casetta - piano terra	€15,283	€56	75%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
NG Guest House Sassari Apartment with Balcony	€19,125	€65	81%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (43)
Appartamento nel cuore di Sassari	€17,473	€65	73%	1	1	31	€0	❌	❌	✅	N / Y	⭐️ 5 (5)
[SASSARI]★ ★ ★ ★ ★Casa con Wi-Fi e Netflix Centro	€12,041	€65	51%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (70)
Casa Canopolo	€11,257	€46	66%	1	1	3	€24	❌	❌	❌	Y / Y	⭐️ 5 (214)
Civico10 II Ampio Monolocale con terrazza	€13,826	€42	87%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 4.5 (28)
La Casa di Gianna	€16,003	€79	55%	1	2	3	€14	❌	❌	❌	Y / Y	⭐️ 5 (24)
Rooftop apartment	€12,614	€57	60%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Civico10 Ampio Mono locale con terrazza	€11,127	€39	76%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4 (11)
Cavallotti - Urban Guest House	€10,987	€38	72%	1	1	2	€53	❌	❌	✅	N / N	⭐️ 5 (3)
Design Apartments Sassari-Largo Cavallotti	€11,527	€58	54%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (125)
Appartamento nel cuore di Sassari	€13,836	€61	62%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (26)
'Dentro le mura-Suite House'	€13,642	€98	38%	1	1	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (6)
Archubintu apartment	€16,209	€67	64%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (3)
DAME 'is a sweet retreat in the center of Sassari	€21,471	€61	96%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (171)
Appartamento nel cuore di Sassari	€11,436	€60	52%	1	1	31	€0	❌	❌	✅	N / Y	⭐️ 5 (16)
NG Guest House Sassari Superior Apartment	€20,649	€67	84%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Design Apartments Sassari-Via Roma	€14,506	€57	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Amariglio Apartment Sassari, nel cuore della città	€17,556	€81	59%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (57)
Appartamento Sassari Domo Azuni	€14,258	€53	71%	1	1	3	€19	❌	❌	❌	Y / Y	⭐️ 5 (6)
Corner Cavour Apartment Sassari centre	€15,515	€109	39%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Boutique Apartments Collection-La Grande Bellezza	€15,796	€98	44%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Design Apartments Sassari-Skyline	€7,989	€57	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (149)
Boutique Apartments Collection-L'attimo fuggente	€17,321	€93	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)

Return Metrics

-19.99% 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)	-€580	-€1,161	-€1,742	-€2,323	-€2,904	-€5,809	-€17,428
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	-€580	-€1,161	-€1,742	-€2,323	-€2,904	-€5,809	-€17,428

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.99%

Payback Period Days

Return on Investment

-19.99%

37 Via Cavour 1 Sassari, Sardegna, 07100

1 bed • 1 bath • 3 guests

Monthly Rent

€15,454

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €72/night at 48% occupancy.Projected nightly rate is €67/night at 63% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€15,194

Avg annual revenue

63%

Avg occupancy rate

€67

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

€20k

€35k

€50k

-€581

Profit

Revenue

€15,454

Operating Expenses

€10,035

Operating Income

€5,419

Net Effective Rent

€6,000

Profit (Cash Flow)

-€581

€2,906

Cash Investment

Renos & Furnishing

€2,817

Setup Costs

€88

Total

€2,906

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-19.99%

Payback Period Days