BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4 Via Ugo la Malfa, Luni Mare, Liguria, 19034

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€17,399

Profit (Cash Flow)

-€28,851

Cash on Cash Return

-992.8%

Annual Revenue

€17,399

AirDNA projects €70/night at 47% occupancy ($11,985). Airbtics projects €87/night at 55% occupancy ($17,399). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, €87 rate per night.

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

Percentiles25%50%75%90%
Revenue€10,713€16,719€28,260€37,771
Occupancy43%53%71%82%
Nightly Rate€66€84€106€122

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Appartamento Rossana - Luni (SP)

No image available

€15,921
€95
46%
111€0❌❌❌Y / Y⭐️ 5 (8)
Domus Lucis Apt x4 Terrace & Private Parking

No image available

€10,819
€48
54%
112€86❌❌❌Y / Y⭐️ 4 (7)
Appartamento mare a Luni Mare

No image available

€13,387
€53
65%
111€19❌❌✅Y / Y⭐️ 4.5 (86)
Appartamento bilocale The AP Fiumaretta

No image available

€17,273
€79
60%
1131€0❌❌✅Y / Y⭐️ 4.5 (21)
Brezza sul mare tra 5 Terre e Versilia

No image available

€23,027
€100
63%
112€0❌❌✅Y / N⭐️ 5 (3)
The Apartment Fiumaretta

No image available

€30,545
€118
71%
11.531€0❌❌✅Y / Y⭐️ 4 (9)
Double room apartment with terrace

No image available

€18,092
€105
47%
1131€0❌❌✅Y / Y⭐️ 4.5 (16)
Attic "Villa Alice"

No image available

€12,067
€52
53%
112€57❌❌✅N / Y⭐️ 4.5 (75)
Un appartamento tra mare e monti

No image available

€11,370
€84
37%
112€0❌❌✅Y / Y⭐️ 4.5 (12)
Between Pisa and 5 Terre

No image available

€25,964
€97
71%
111€19❌❌❌Y / Y⭐️ 5 (113)
monolocale accessoriato fra Versilia e 5 terre

No image available

€13,348
€55
65%
112€19❌❌✅Y / Y⭐️ 5 (163)
Boccamonte#2 - Case con vista a due passi dal mare

No image available

€47,532
€133
97%
11.53€38❌❌✅Y / Y⭐️ 5 (44)
L appartamento dei sogni!

No image available

€22,115
€114
53%
111€0❌❌❌Y / Y⭐️ 4.5 (23)
Sunset Suite - Appartamento Marina di Carrara

No image available

€16,598
€85
53%
113€57❌❌❌Y / Y⭐️ 4.8 (8)
puro relax a due passi dal mare c.c.011020-LT-0061

No image available

€11,775
€80
40%
112€0❌❌❌Y / Y⭐️ 5 (48)
Casa Emily 011027-LT-0042

No image available

€21,673
€59
100%
115€0❌❌✅Y / Y⭐️ 0 (2)
Bungalow vicino a mare e monti

No image available

€8,831
€49
44%
115€28❌❌❌N / N⭐️ 4.5 (24)
Piano T Attico Al Mare

No image available

€30,492
€114
72%
111€48❌❌❌Y / Y⭐️ 5 (53)
Appartamento vacanze

No image available

€9,458
€60
43%
1131€0❌❌✅N / Y⭐️ 4.5 (54)
La casina del Glicine

No image available

€8,888
€69
32%
112€28❌❌✅N / Y⭐️ 4.9 (22)
Appartamento Marina di Carrara con ampia terrazza

No image available

€14,689
€50
77%
111€19❌❌✅Y / Y⭐️ 5 (103)
Il Giardino di Damiano

No image available

€30,655
€103
81%
112€0❌❌❌Y / Y⭐️ 5 (19)
Villino Micol a 2 passi dal mare

No image available

€20,534
€122
46%
112€0❌❌❌Y / Y⭐️ 5 (31)
Spacious apartment - contact for long stays.

No image available

€24,978
€89
75%
113€38❌❌❌Y / Y⭐️ 5 (8)
Appartamento Mary a 5 minuti a piedi dal mare

No image available

€21,421
€76
77%
111€0❌❌✅Y / Y⭐️ 5 (52)
FIUMARETTA 3 MIN A PIEDI DAL MARE parking included

No image available

€19,994
€110
48%
11.531€38❌❌✅Y / Y⭐️ 5 (20)
CasaDaGiova - appartamento a un passo dal mare

No image available

€17,306
€95
50%
111€0❌❌✅Y / Y⭐️ 5 (5)
Best Relax Home Marina di Carrara

No image available

€23,457
€129
46%
112€48❌❌❌Y / Y⭐️ 4.2 (8)
Luxury Loft in Carrara - Versilia - Cinque Terre

No image available

€52,304
€153
93%
111€19❌❌❌Y / Y⭐️ 5 (110)
Fiumaretta 250 metri dal mare 2 (011001-LT-0111)

No image available

€13,550
€63
59%
111€0❌❌✅Y / Y⭐️ 4.5 (56)
Casa con giardino

No image available

€15,203
€83
50%
112€0❌❌❌Y / Y⭐️ 5 (21)
Small house near the beach.

No image available

€18,841
€49
99%
1131€48❌❌❌Y / Y⭐️ 4.5 (67)
La casa di Giulia

No image available

€15,903
€75
57%
116€34❌❌❌N / Y⭐️ 4.5 (40)
La casa di Balto, un nido per 2.

No image available

€10,851
€71
41%
112€28❌❌❌N / Y⭐️ 5 (5)
Tirde's House, "Yellow" with courtyard

No image available

€16,452
€92
48%
114€57❌❌✅Y / Y⭐️ 0 (1)
Appartamento Lea - MareMonti

No image available

€15,287
€123
34%
112€0❌❌✅Y / Y⭐️ 0 (2)

Return Metrics

-992.82% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€28,850-€57,701-€86,552-€115,403-€144,254-€288,508-€865,525
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-€28,850-€57,701-€86,552-€115,403-€144,254-€288,508-€865,525

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-992.82%

Payback Period Days

0

Return on Investment

-992.82%

property-location

4 Via Ugo la Malfa Luni Mare, Liguria, 19034

1 bed • 1 bath • 4 guests

€17,399

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €70/night at 47% occupancy.Projected nightly rate is €87/night at 55% occupancy.

Top 44% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€18,211

Avg annual revenue

55%

Avg occupancy rate

€87

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

€55k

Sign up to see the data on 40 all comparables

-€28,851

Profit

Revenue

€17,399

Operating Expenses

€10,250

Operating Income

€7,149

Net Effective Rent

€36,000

Profit (Cash Flow)

-€28,851

€2,906

Cash Investment

Renos & Furnishing

€2,818

Setup Costs

€88

Total

€2,906

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-992.82%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service