BNBCalc Short Term Rental Investment Analysis 77 Lungomare Regina Margherita, Giardini Naxos, Sicilia, 98035

2 bed • 1 bath • 4 guests • €10,000

BNB

Calc

Annual Revenue

€22,976

Profit (Cash Flow)

€10,447

Cap Rate

109.8%

Annual Revenue

€22,976

AirDNA projects €96/night at 51% occupancy ($17,874). Airbtics projects €105/night at 60% occupancy ($22,975). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, €105 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,686	€21,140	€31,252	€59,031
Occupancy	48%	61%	72%	87%
Nightly Rate	€71	€93	€117	€183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
MIRIAM SEA FRONT APARTMENT Terrace Jacuzzi + BBQ	€23,456	€92	69%	2	1	1	€38	❌	✅	✅	Y / Y	⭐️ 5 (91)
Sirina House Taormina - Private Beach & Restaurant	€44,779	€144	85%	2	1	31	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Kalimera Guest House	€27,161	€85	87%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (47)
Casa Martina - Giardini Naxos	€15,079	€66	62%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (34)
Porticciolo apartment - Via Umberto 25	€7,727	€48	44%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (84)
ORION TAORMINA	€26,340	€96	75%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Nuovogiorno. Attico panoramico fronte mare.	€42,996	€201	58%	2	2	6	€76	❌	❌	❌	Y / Y	⭐️ 5 (42)
Casa di Laura a 50 metri dal mare	€10,780	€44	64%	2	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (24)
Casitta321 Giardini-Naxos	€10,525	€73	35%	2	1.5	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casa Amica Giardini Naxos	€15,433	€72	58%	2	2	3	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Casa Inzolia relax e comfort	€23,135	€84	72%	2	1	3	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Etnapartment Taormina-Giardini 2	€20,260	€62	89%	2	1	2	€0	❌	❌	✅	Y / N	⭐️ 4.5 (17)
Saja Charme apartment by the sea	€16,617	€68	65%	2	1	2	€28	❌	❌	❌	N / Y	⭐️ 5 (28)
Sun Sea House Taormina	€45,550	€180	69%	2	2.5	4	€48	❌	❌	❌	Y / Y	⭐️ 0 (2)
Baia Taormina Apartment (Old Bay Group)	€29,269	€124	63%	2	1	3	€43	❌	❌	❌	Y / Y	⭐️ 5 (46)
Sea Front Appartment - Taormina Beach - Giardini	€19,304	€100	53%	2	1	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Casa vacanze Mare blu	€26,799	€109	67%	2	1	31	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Etnapartment Taormina-Giardini 1	€17,794	€68	72%	2	2	2	€0	❌	❌	✅	Y / N	⭐️ 4.5 (4)
ARTs at Taormina - Giardini	€8,957	€46	49%	2	1	2	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
La Casetta Azzurra Naxos	€16,991	€84	55%	2	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Beautiful Naxos House	€22,274	€107	56%	2	1	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (5)
Siciliabedda Naxos	€23,028	€104	60%	2	1	3	€28	❌	❌	✅	Y / Y	⭐️ 0 (1)
ATЯА at Naxos	€16,486	€109	39%	2	2	2	€67	❌	❌	✅	Y / Y	⭐️ 5 (3)
Casa indipendente a due passi dal mare	€20,884	€150	38%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Taormina Wonderful Seaview	€18,516	€99	49%	2	1	1	€43	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
Casa vacanza maria	€15,400	€87	48%	2	1	2	€43	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento con vista mare, Taormina-Naxos	€37,656	€117	87%	2	1	7	€58	❌	❌	✅	Y / Y	⭐️ 5 (29)
Casa Vacanze La Ginestra con balconi	€61,765	€225	73%	2	1	1	€38	❌	❌	✅	Y / Y	⭐️ 0 (2)
NAXOS-TAORMINA★Cozy House Few Steps From The Sea★	€19,024	€80	65%	2	1	31	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Acquamarina Home Casa Fronte Mare Giardini Naxos	€35,988	€108	90%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (62)
Appartamento a Giardini Naxos	€24,820	€188	36%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (1)
A un passo dal mare.	€9,482	€48	54%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Amazing apartment in Giardini Naxos with WiFi and	€48,096	€258	51%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Apartment by the sea of Taormina	€14,436	€53	74%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Rebecca's Taormina Giardini Collection: Naxos I	€18,387	€107	42%	2	2	2	€67	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Holidays Giardini Naxos	€8,872	€71	31%	2	1.5	31	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Terrazzurra Apartment - 2-bd apart, great seaview!	€42,925	€117	100%	2	1	4	€0	❌	❌	✅	Y / Y	⭐️ 4 (1)
Cozy apartment Via Cariddi 37	€22,669	€73	85%	2	1	3	€0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

161.59% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€10,447	€20,894	€31,342	€41,789	€52,237	€104,474	€313,423
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€7,999	€7,999	€7,999	€7,999	€7,999	€7,999	€7,999
Down Payment	€2,000	€2,000	€2,000	€2,000	€2,000	€2,000	€2,000
Property Appreciation	€300	€609	€927	€1,255	€1,592	€3,439	€14,272
Total Return	€20,747	€31,503	€42,269	€53,044	€63,829	€117,913	€337,695

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

161.59%

Cap Rate

109.8%

Return on Investment

168.41%

77 Lungomare Regina Margherita Giardini Naxos, Sicilia, 98035

2 bed • 1 bath • 4 guests

Purchase Price

1385

Airbnb Investor Score

€10,447

Annual Profit

109.8%

Cap Rate

161.6%

Cash on Cash

€22,976

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €96/night at 51% occupancy ($17,874.52). Airbtics projects €105/night at 60% occupancy ($22,975).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€23,249

Avg annual revenue

60%

Avg occupancy rate

€105

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

€25k

€45k

€65k

€10,447

Profit

Revenue

€22,976

Operating Expenses

€11,995

Operating Income

€10,981

Mortgage & Taxes

€533

Profit (Cash Flow)

€10,447

€6,465

Cash Investment

Down Payment

€2,000

Renos & Furnishing

€4,165

Closing Costs

€300

Total

€6,465

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

161.59%

Cap Rate

109.8%

Return on Investment

168.41%