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 7 Via Domenico Morelli, Napoli, Campania, 80121

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€51,542

Profit (Cash Flow)

€21,688

Cash on Cash Return

378.9%

Annual Revenue

€51,542

AirDNA projects €192/night at 69% occupancy ($48,400). Airbtics projects €208/night at 68% occupancy ($51,542). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, €208 rate per night.

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

Percentiles25%50%75%90%
Revenue€38,410€52,689€73,487€86,804
Occupancy60%72%80%86%
Nightly Rate€174€198€248€271

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
[Chiaia] La casa di Toto

No image available

€42,272
€248
46%
323€74❌❌✅Y / Y⭐️ 4.8 (49)
Casa con vista sul golfo

No image available

€72,670
€275
72%
322€29❌❌❌Y / Y⭐️ 5 (60)
A pochi passi da piazza del Plebiscito

No image available

€22,845
€86
72%
322€59❌❌❌Y / Y⭐️ 4.8 (88)
4 pareti home

No image available

€38,494
€248
40%
333€68❌❌❌Y / Y⭐️ 4.8 (70)
Hello Chiaia

No image available

€67,232
€208
86%
321€68❌❌❌Y / Y⭐️ 0 (0)
Ella’s Home

No image available

€38,501
€205
51%
321€39❌❌❌Y / Y⭐️ 4.9 (9)
Ammore a mare, luxury apartment near the sea

No image available

€62,266
€259
65%
322€78❌❌❌Y / Y⭐️ 4.9 (21)
Top Naples - Chiaia Art Gallery

No image available

€65,246
€234
76%
323€59❌❌❌Y / Y⭐️ 5 (128)
Anna Home in Chiaia

No image available

€56,969
€198
78%
322€59❌❌❌Y / Y⭐️ 4.9 (21)
Casa Kamalei, tra il Plebiscito e piazzale Echia

No image available

€23,622
€198
32%
322€29❌❌✅N / Y⭐️ 3.5 (2)
La Casa di Ralù

No image available

€55,256
€271
55%
342€59❌❌❌Y / Y⭐️ 5 (30)
CONDO IN PIAZZA DEL PLEBISCITO

No image available

€57,172
€186
84%
323€39❌❌❌Y / Y⭐️ 4.9 (293)
Rosa's house - Heart of Naples

No image available

€16,163
€96
45%
323€49❌❌❌Y / Y⭐️ 4.5 (45)
Toledo apARTment your home in the center of Naples

No image available

€83,558
€355
64%
331€29❌❌❌Y / Y⭐️ 5 (5)
chilometroZERO luxury apartement

No image available

€57,740
€197
80%
322€29❌❌❌Y / Y⭐️ 5 (51)
Central cozy Rosellina's house wifi

No image available

€32,308
€107
82%
322€25❌❌✅Y / Y⭐️ 4.7 (182)
Armida Vip Flat - Family apartment in Naples

No image available

€54,164
€185
79%
322€49❌❌❌Y / Y⭐️ 5 (11)
New Start Panoramic Apartment

No image available

€132,854
€425
84%
322€127❌❌❌Y / Y⭐️ 4.6 (23)
Residenza Partanna by Napoliapartments

No image available

€108,415
€340
87%
332€15❌❌❌N / Y⭐️ 4.8 (10)
"La Casa di Partenope" RELAIS NOCHETTA

No image available

€64,023
€263
65%
323€98❌❌❌Y / Y⭐️ 4.9 (106)
Colored house until 7 people above sq. Plebiscito

No image available

€36,550
€117
84%
322€35❌❌❌Y / Y⭐️ 4.7 (17)
La casa di Toto con terrazzo

No image available

€41,456
€180
62%
322€35❌❌❌Y / Y⭐️ 5 (6)
A Due Passi Da Toledo

No image available

€43,186
€154
76%
322€49❌❌❌Y / Y⭐️ 4.7 (13)
Panoramic and charming house with terraces

No image available

€64,642
€196
89%
321€68❌❌❌Y / Y⭐️ 4.8 (270)
"Core a Core" Apartment

No image available

€22,545
€88
69%
322€49❌❌❌Y / Y⭐️ 4.8 (66)
Casa Forquet

No image available

€36,139
€136
71%
332€59❌❌❌Y / Y⭐️ 4.8 (55)
ALMA de Toledo - Design Home Plebiscito

No image available

€69,159
€249
75%
323€98❌❌❌Y / Y⭐️ 5 (115)
Da Nonna Lina ai Quartieri

No image available

€26,164
€108
66%
322€0❌❌❌Y / Y⭐️ 4.8 (6)
THE RED LILY (terrace in the center of Naples)

No image available

€45,727
€180
69%
323€49❌❌❌Y / Y⭐️ 4.8 (218)
Casa Rafela

No image available

€35,840
€232
42%
322€49❌❌❌Y / Y⭐️ 4.9 (35)
Appartamento sul Teatro San Carlo

No image available

€65,970
€261
69%
323€0❌❌❌Y / Y⭐️ 4.9 (13)
Nel cuore di Napoli

No image available

€28,438
€157
49%
332€20❌❌✅Y / Y⭐️ 4.8 (26)
Villa Paola - Hidden Panoramic Garden and Terraces

No image available

€63,323
€223
76%
331€147❌❌✅Y / Y⭐️ 4.8 (38)
Grand Classic Apartment at San Martino

No image available

€38,027
€127
80%
321€79❌❌❌Y / Y⭐️ 4.4 (5)
Vomero 3 bedrooms 2 bathrooms Miranda Apart

No image available

€57,216
€197
78%
324€98❌❌❌Y / Y⭐️ 4.9 (18)
Casa Arcoiris

No image available

€39,233
€186
57%
323€49❌❌❌Y / Y⭐️ 5 (32)
Rega Holiday House - appartamento

No image available

€79,647
€236
92%
333€39❌✅✅Y / Y⭐️ 4.5 (11)
Best Chiaia Apartment

No image available

€87,984
€266
88%
321€64❌❌❌Y / Y⭐️ 4 (1)
Il Segreto di Pulcinella

No image available

€59,572
€198
82%
323€49❌❌❌Y / Y⭐️ 5 (200)
San Mattia rooftop attic - cozy & panoramic

No image available

€30,886
€228
37%
332€59❌❌❌Y / Y⭐️ 4.9 (122)

Return Metrics

378.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€21,687€43,375€65,062€86,750€108,438€216,876€650,628
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€21,687€43,375€65,062€86,750€108,438€216,876€650,628

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

378.93%

Payback Period Days

96

Return on Investment

378.93%

property-location

7 Via Domenico Morelli Napoli, Campania, 80121

3 bed • 1 bath • 6 guests

€51,542

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects €192/night at 69% occupancy ($48,400.68). Airbtics projects €208/night at 68% occupancy ($51,542).

Top 61% of comparables

Top 44% 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.

€53,086

Avg annual revenue

68%

Avg occupancy rate

€207

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

€15k

€55k

€90k

€135k

Sign up to see the data on 40 all comparables

€21,688

Profit

Revenue

€51,542

Operating Expenses

€14,255

Operating Income

€37,288

Net Effective Rent

€15,600

Profit (Cash Flow)

€21,688

€5,723

Cash Investment

Renos & Furnishing

€5,632

Setup Costs

€91

Total

€5,723

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

378.93%

Payback Period Days

96