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 Investment Analysis 45 Via Giacomo Matteotti, Loano, Liguria, 17025

2 bed • 3 bath • 6 guests • €350,000

BNB

Calc

Annual Revenue

€16,617

Profit (Cash Flow)

€2,051

Cap Rate

1.3%

Annual Revenue

€16,617

AirDNA projects €159/night at 41% occupancy ($23,874). Airbtics projects €97/night at 47% occupancy ($16,616). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 47% occupancy rate, €97 rate per night.

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

Percentiles25%50%75%90%
Revenue€9,435€15,799€23,710€34,698
Occupancy36%46%57%68%
Nightly Rate€69€91€108€131

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 N°5, comodo trilocale a Loano.
€12,713
€54
52%
212€71❌❌❌Y / Y⭐️ 4.8 (39)
[20mt to the Sea] The Charm of the Historic Center
€14,039
€52
69%
211€41❌❌❌Y / Y⭐️ 4.3 (12)
La tranquillità a due passi dal mare
€8,926
€69
35%
212€51❌❌❌Y / Y⭐️ 4.9 (30)
Casa Ghibli
€8,364
€147
11%
221€89❌❌❌Y / Y⭐️ 4.8 (6)
trilocale 6 posti letti
€14,717
€67
45%
212€95✅❌✅N / N⭐️ 5 (1)
"My lovely Loft" nel Caruggio di Loano
€17,126
€100
46%
212€12❌❌❌Y / Y⭐️ 4.8 (6)
Bella Senz'anima Sailing Boat
€12,338
€91
37%
221€0❌❌❌N / N⭐️ 5 (7)
Three-room apartment + garden in liberty villa
€29,934
€110
69%
212€122❌❌✅Y / Y⭐️ 5 (65)
Lancillotto - a few steps from the beach
€14,595
€68
48%
211€62❌❌✅Y / N⭐️ 3.6 (4)
Nel caruggio in pieno centro, vicino al mare.
€11,684
€55
56%
212€51❌❌✅Y / Y⭐️ 4.8 (31)
Grecale
€13,629
€273
11%
211€89❌❌✅Y / Y⭐️ 0 (0)
Casa vacanza nel cuore di Loano
€16,508
€96
46%
212€51❌❌✅Y / Y⭐️ 4.8 (60)
Living Loano 4
€19,876
€131
41%
211€62❌❌✅Y / Y⭐️ 5 (2)
Attico vista mare 50 mt dalla spiaggia
€17,631
€134
36%
221€0❌❌✅Y / Y⭐️ 5 (36)
[50 metri dal Mare] Trilocale in Centro con A/C
€18,014
€78
61%
211€41❌❌❌Y / Y⭐️ 4.3 (6)
Quattro locali in centro Paese - free parking
€14,710
€58
65%
212€51❌❌❌Y / Y⭐️ 4.4 (14)
Living Loano 3
€16,270
€131
33%
211€62❌❌✅Y / Y⭐️ 4.7 (6)
[Loano-Marina] Beach, sea at 5*
€16,805
€80
56%
211€71❌❌✅Y / Y⭐️ 4.8 (56)
Living Loano 5
€18,040
€131
37%
211€62❌❌✅Y / Y⭐️ 0 (0)
Casa sulle Mura - Brigantino
€14,393
€83
43%
211€71❌❌❌Y / Y⭐️ 5 (16)
La casa di Carlotta
€19,213
€85
60%
222€51❌❌✅Y / Y⭐️ 5 (8)
Meraviglioso mare e relax …
€11,498
€79
36%
213€62❌❌✅Y / Y⭐️ 4.8 (5)
Beautiful Ligurian apartment in Borgo Castello
€34,149
€92
95%
225€62❌❌❌Y / Y⭐️ 4.8 (24)
Appartamento frontemare a Loano
€18,763
€108
46%
212€51❌❌✅Y / Y⭐️ 4.8 (76)
LOANO- ATTICO 100MT dal mare CITRA009034-LT-0303
€31,487
€120
71%
225€62✅✅❌Y / Y⭐️ 4.9 (58)
Casa sulle Mura - Sciabecco
€17,336
€88
51%
222€71❌❌❌Y / Y⭐️ 5 (6)
La Dama di Loano
€18,547
€82
60%
213€51❌❌✅Y / Y⭐️ 4.7 (4)
Appartamento casa vacanza relax
€8,711
€63
38%
212€0❌❌❌Y / Y⭐️ 4.7 (50)
centro,bellissimo ,6 posti letto
€16,672
€95
48%
212€0❌❌✅Y / Y⭐️ 4.8 (19)
Vacanze a Loano, nella centralissima Via Garibaldi
€13,668
€104
34%
211€62❌❌✅Y / Y⭐️ 4.8 (43)
Manarola-Appartamento in villa con idromassaggio
€10,178
€95
29%
213€87❌✅✅Y / Y⭐️ 5 (19)
Appartamenti Löa Mare Sabbia, a due passi dal mare
€16,887
€108
42%
213€62❌❌❌Y / Y⭐️ 4.9 (18)
Casa di Perla
€12,979
€67
47%
213€41❌❌❌Y / Y⭐️ 4.5 (2)
Maestrale - By Ligooria
€23,634
€91
68%
211€51❌❌✅Y / Y⭐️ 4.8 (5)
Living Loano 6
€16,186
€131
33%
211€62❌❌✅Y / Y⭐️ 5 (2)
Casa Vacanze ( LE SORELLE)👯‍♂️
€9,920
€65
42%
213€51❌❌✅Y / Y⭐️ 5 (18)
Villa Giovanna con terrazza, jacuzzi e sauna
€35,625
€137
67%
224€266❌✅❌Y / Y⭐️ 4.7 (12)
Trilocale zona circolo nautico
€18,727
€98
51%
222€36❌❌❌Y / Y⭐️ 5 (26)
Bergallo house: you can smell the sea!
€13,256
€69
51%
212€30❌❌✅Y / Y⭐️ 4.8 (124)
Appartamenti Löa Mare Vento, a due passi dal mare
€12,155
€106
31%
223€62❌❌❌Y / Y⭐️ 5 (17)

Return Metrics

2.4% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€2,051€4,102€6,154€8,205€10,257€20,514€61,542
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€279,999€279,999€279,999€279,999€279,999€279,999€279,999
Down Payment€70,000€70,000€70,000€70,000€70,000€70,000€70,000
Property Appreciation€10,500€21,315€32,454€43,928€55,745€120,370€499,541
Total Return€362,551€375,417€388,608€402,133€416,002€490,884€911,084

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.4%

Cap Rate

1.33%

Return on Investment

20.49%

property-location

45 Via Giacomo Matteotti Loano, Liguria, 17025

2 bed • 3 bath • 6 guests

€16,617

Annual Revenue

BNBCalc predicts this property will get $97 per night with 47% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 46% of comparables

Top 38% 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.

€16,789

Avg annual revenue

48%

Avg occupancy rate

€100

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

€35k

Sign up to see the data on 40 all comparables

€2,051

Profit

Revenue

€16,617

Operating Expenses

€11,940

Operating Income

€4,676

Mortgage & Taxes

€2,625

Profit (Cash Flow)

€2,051

€85,306

Cash Investment

Down Payment

€70,000

Renos & Furnishing

€4,806

Closing Costs

€10,500

Total

€85,306

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.4%

Cap Rate

1.33%

Profit (Cummulative)

€2,051

€280,000

€4,806

€10,500

€0

Total Gain

€17,482