BNBCalc Short Term Rental Investment Analysis 57 Via Giuseppe Mazzini, Imperia, Liguria, 18100

1 bed • 1 bath • 3 guests • €100,000

BNB

Calc

Annual Revenue

€15,915

Profit (Cash Flow)

-€549

Cap Rate

4.8%

Annual Revenue

€15,915

AirDNA projects €89/night at 47% occupancy ($15,262). Airbtics projects €87/night at 50% occupancy ($15,915). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, €87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,600	€13,962	€25,072	€39,584
Occupancy	36%	48%	65%	74%
Nightly Rate	€64	€77	€103	€143

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"LaCasetta" centro storico di Porto Maurizio	€18,980	€68	74%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (227)
Beach holiday home with garden	€24,348	€79	82%	1	1	2	€33	❌	❌	✅	N / Y	⭐️ 4.5 (19)
Ca' du Má (008031-LT-1065)	€15,497	€71	58%	1	1	3	€66	❌	❌	❌	Y / Y	⭐️ 5 (42)
Appartamento in Villa	€10,982	€78	38%	1	1	2	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Casa Vacanze Merletto	€24,177	€99	67%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (6)
Palazzo Manuel Apartment	€16,340	€57	76%	1	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (44)
Studio Imperia - Borgo Marina	€14,763	€70	58%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Ex bar 5 minutes from beach in the center	€10,851	€39	71%	1	1	4	€180	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Ex Trattoria-5min walking from beach in the center	€9,497	€48	49%	1	1	7	€180	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Beach holiday home, central and nicely renovated	€20,105	€78	68%	1	1	2	€33	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Casa Azzurra	€27,561	€171	43%	1	1.5	2	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Ampio loft a 50 metri dal mare	€10,103	€56	49%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Casa Cristina, flat in a historical building	€14,322	€112	35%	1	2	4	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Casa 300m dal mare con terrazzo e parcheggio	€18,818	€77	65%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (21)
Miss Virginia's Green Cottage&Garden	€13,686	€104	36%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Nuovissimo Open space vicino al mare e ciclabile	€10,584	€64	45%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
il rifugio del pescatore	€12,991	€85	42%	1	1	7	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Il fiore di loto	€11,308	€56	53%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 2.6 (3)
Mansarda Chic	€13,674	€92	40%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 5 (82)
Idyllische Dachwohnung am Hafen	€21,265	€88	66%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa vacanze A-02	€9,655	€71	37%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
At 10m from the sea, Two-level two-room apartment	€24,408	€118	54%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 4 (13)
L'angolo del Capitano	€30,591	€186	45%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Omarea - Imperia	€22,489	€88	68%	1	1	2	€48	❌	❌	✅	N / N	⭐️ 0 (2)
Appartamento centro storico	€22,372	€66	92%	1	1	3	€19	❌	❌	❌	Y / N	⭐️ 4.5 (11)
Vista mare al vecchio borgo	€16,432	€75	60%	1	2	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Onda Azzurra	€10,339	€58	47%	1	1	2	€57	❌	❌	✅	Y / Y	⭐️ 4 (6)
Casa vacanze A-01	€12,726	€70	50%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (15)
L'Ancora Blu	€8,543	€60	39%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 3 (1)
Ampio appartamento in centro	€31,396	€88	95%	1	1	4	€66	❌	❌	❌	Y / Y	⭐️ 5 (11)
Appartamento Yellow *008031-LT0758	€17,051	€129	36%	1	1	31	€0	❌	❌	✅	Y / Y	⭐️ 5 (41)
Little Parasio	€8,014	€65	32%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 0 (2)
Porto Maurizo: 1bed flat close to the beaches	€16,148	€66	60%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (9)
Sapore di sale 2 Bow window s	€12,778	€63	45%	1	2	1	€48	❌	❌	❌	N / Y	⭐️ 4 (6)

Return Metrics

-2.12% 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)	-€548	-€1,097	-€1,646	-€2,195	-€2,744	-€5,489	-€16,467
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€102,451	€104,992	€107,625	€110,355	€113,182	€128,902	€226,258

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.12%

Cap Rate

4.78%

Return on Investment

14.95%

57 Via Giuseppe Mazzini Imperia, Liguria, 18100

1 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

-€548

Annual Profit

4.8%

Cap Rate

-2.1%

Cash on Cash

€15,915

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €89/night at 47% occupancy.Projected nightly rate is €87/night at 50% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€15,470

Avg annual revenue

50%

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

€15k

€20k

€30k

-€549

Profit

Revenue

€15,915

Operating Expenses

€11,131

Operating Income

€4,784

Mortgage & Taxes

€5,333

Profit (Cash Flow)

-€549

€25,806

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€2,806

Closing Costs

€3,000

Total

€25,806

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.12%

Cap Rate

4.78%

Return on Investment

14.95%