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 89 Via della Liberazione, Chieti, Abruzzo, 66100

3 bed • 2 bath • 1 guests • €150,000

BNB

Calc

Annual Revenue

€22,107

Profit (Cash Flow)

€2,279

Cap Rate

6.9%

Annual Revenue

€22,107

AirDNA projects €87/night at 45% occupancy ($14,348). Airbtics projects €116/night at 52% occupancy ($22,107). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, €116 rate per night.

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

Percentiles25%50%75%90%
Revenue€8,352€18,166€37,275€60,126
Occupancy37%50%65%80%
Nightly Rate€61€98€154€203

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
CHIETI VACATION RENTAL CASADIMARISA

No image available

€21,451
€71
80%
321€28❌❌✅Y / Y⭐️ 5 (60)
La casa sul colle

No image available

€8,266
€53
38%
321€24❌✅❌Y / Y⭐️ 5 (23)
Appartamento Belvedere

No image available

€7,874
€35
61%
311€0❌❌❌N / Y⭐️ 5 (184)
Da Michela ad un passo dal corso

No image available

€14,208
€55
71%
3131€0❌✅✅Y / Y⭐️ 4.5 (9)
Entire apartment (ground floor) well connected

No image available

€7,850
€59
35%
321€14❌❌✅N / Y⭐️ 4.5 (43)
Il Sogno di Nonno Nino - Tra mare e montagna

No image available

€8,763
€48
44%
323€24❌❌❌Y / Y⭐️ 4.5 (10)
CountryHome Casale #32

No image available

€25,734
€116
60%
324€38❌❌✅Y / Y⭐️ 0 (1)
Casa Sandra

No image available

€10,890
€49
59%
31.51€28❌❌✅Y / Y⭐️ 5 (31)
Villa Anna Francavilla al Mare

No image available

€25,891
€123
57%
323€38❌❌❌Y / N⭐️ 4.5 (12)
Napoleonic Villa with Private Spa & Tennis Court

No image available

€42,634
€260
44%
32.52€76❌✅✅Y / Y⭐️ 5 (4)
The English House

No image available

€24,851
€154
44%
323€0❌❌❌N / Y⭐️ 5 (3)
Casa vacanze Magnolia Grande

No image available

€9,844
€54
50%
311€0❌❌❌Y / Y⭐️ 5 (3)
Vacanze in collina, tramare e monti, per gruppi

No image available

€17,608
€155
31%
323€0❌❌✅Y / Y⭐️ 0 (1)
A gem in the heart of rural Italy

No image available

€30,372
€122
68%
3231€50❌❌❌Y / Y⭐️ 5 (48)
La Corte dei Fiori: relax per amici e famiglie

No image available

€10,331
€86
33%
311€0❌❌✅N / N⭐️ 4 (5)
Casa Almamare - con 3 camere e 3 bagni privati

No image available

€13,490
€67
55%
331€0❌❌❌Y / Y⭐️ 4.5 (7)
Il mio cuore d’Abruzzo

No image available

€8,236
€53
37%
321€28❌❌✅Y / Y⭐️ 5 (19)
Bouganville by Interhome

No image available

€28,091
€113
68%
311€0❌✅❌Y / N⭐️ 5 (9)
Brezza Marina

No image available

€30,285
€180
46%
311€0❌❌✅Y / Y⭐️ 0 (0)
Villa con piscina e giardino

No image available

€32,842
€280
32%
3331€0✅✅✅N / N⭐️ 5 (5)
Casa vacanze "Un Cuore al mare"

No image available

€12,790
€78
42%
322€48❌❌✅Y / Y⭐️ 5 (9)
Lovely apartment one minute walk from the beach

No image available

€35,417
€193
49%
323€28❌❌✅Y / Y⭐️ 5 (10)
Villa sul mare a Francavilla al mare con giardino

No image available

€53,656
€154
95%
326€0❌❌❌Y / Y⭐️ 5 (14)
casa vacanze bellissima

No image available

€9,651
€57
46%
3231€19❌❌❌Y / N⭐️ 0 (0)
Le Galelle

No image available

€16,557
€101
45%
3231€0✅❌❌Y / Y⭐️ 0 (1)
CASA VACANZA-SOGGIORNO LAVORO

No image available

€30,544
€138
60%
322€48❌❌❌Y / Y⭐️ 4.5 (41)
Attico su due piani fronte mare

No image available

€14,846
€81
50%
322€0❌❌❌Y / N⭐️ 5 (7)
Sul mare

No image available

€20,669
€58
95%
322€48❌❌✅Y / Y⭐️ 4.8 (21)
Il Giardino di Sirius

No image available

€49,488
€165
82%
32.54€0❌❌❌N / Y⭐️ 0 (2)
Casa Dori

No image available

€15,096
€62
66%
322€8❌❌❌Y / Y⭐️ 5 (5)
Villa sulla spiaggia in Abruzzo con accesso a Mare

No image available

€73,058
€293
65%
324€143❌❌✅Y / Y⭐️ 5 (5)
A Casa di Roberta

No image available

€25,383
€126
55%
323€0❌❌❌Y / N⭐️ 0 (2)
house 100 mt from the beach

No image available

€32,766
€95
94%
3131€66❌❌✅Y / Y⭐️ 0 (0)
Villa indipendente nella collina francavillese

No image available

€26,615
€235
31%
3231€38❌❌✅Y / Y⭐️ 4.5 (12)
Tra cielo e mare

No image available

€29,036
€153
52%
323€0❌❌❌Y / Y⭐️ 0 (0)
La palafitta sul mare

No image available

€21,258
€78
74%
3131€19❌❌❌Y / Y⭐️ 0 (2)

Return Metrics

5.68% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€2,279€4,558€6,837€9,116€11,395€22,790€68,370
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€119,999€119,999€119,999€119,999€119,999€119,999€119,999
Down Payment€30,000€30,000€30,000€30,000€30,000€30,000€30,000
Property Appreciation€4,500€9,135€13,909€18,826€23,891€51,587€214,089
Total Return€156,779€163,693€170,746€177,942€185,286€224,377€432,459

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.68%

Cap Rate

6.85%

Return on Investment

22.16%

property-location

89 Via della Liberazione Chieti, Abruzzo, 66100

3 bed • 2 bath • 1 guests

43

Airbnb Investor Score

€2,279

Annual Profit

6.9%

Cap Rate

5.7%

Cash on Cash

€22,107

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €87/night at 45% occupancy ($14,348.31). Airbtics projects €116/night at 52% occupancy ($22,107).

Top 46% 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.

€22,214

Avg annual revenue

52%

Avg occupancy rate

€117

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

€30k

€50k

€75k

Sign up to see the data on 40 all comparables

€2,279

Profit

Revenue

€22,107

Operating Expenses

€11,828

Operating Income

€10,279

Mortgage & Taxes

€8,000

Profit (Cash Flow)

€2,279

€40,122

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€5,622

Closing Costs

€4,500

Total

€40,122

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.68%

Cap Rate

6.85%

Profit (Cummulative)

€2,279

€120,000

€5,622

€4,500

€0

Total Gain

€8,892

🤩

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