BNBCalc Short Term Rental Investment Analysis 899 Strada Provinciale 120, Triggianello, Puglia, 70044

2 bed • 1 bath • 4 guests • $85,000

BNB

Calc

Annual Revenue

$29,234

Profit (Cash Flow)

$14,725

Cap Rate

18.1%

Annual Revenue

$29,234

AirDNA projects $140/night at 47% occupancy ($24,033). Airbtics projects $138/night at 58% occupancy ($29,234). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, $138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,179	$22,144	$38,020	$100,829
Occupancy	45%	56%	71%	87%
Nightly Rate	$85	$106	$142	$312

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Masseria con trulli	$32,356	$135	65%	2	2	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (278)
Casa degli artisti tra gli ulivi secolari	$14,273	$97	37%	2	2	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (12)
IL TRULLO BIANCO - Country House & SPA	$80,686	$354	61%	2	2	2	$323	✅	✅	✅	Y / Y	⭐️ 5 (33)
Villa Del Vento ,family relax,unexpected Puglia	$10,640	$57	51%	2	1	4	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
VILLA CASSANO pugliaholidayplus	$35,852	$163	59%	2	1.5	3	$108	✅	✅	✅	Y / Y	⭐️ 4.5 (14)
Conversano Beautiful country house	$19,455	$101	52%	2	1	3	$48	❌	❌	❌	Y / Y	⭐️ 5 (130)
Cottage Sara	$15,955	$82	52%	2	1	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (34)
Dimora Santa Caterina	$20,763	$61	93%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (89)
Il Glicine CIN IT 072035C200055577	$21,627	$94	59%	2	1	4	$54	❌	✅	❌	Y / Y	⭐️ 5 (112)
JV Country	$35,981	$113	87%	2	1	3	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Villa Rosa Resort - Luxury Apartment 2	$33,516	$195	45%	2	2	3	$54	✅	✅	❌	Y / Y	⭐️ 5 (14)
PadreSergio House Apulia	$27,135	$78	93%	2	1	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (85)
Appartamento in agriturismo - Casina Piangevino	$29,884	$115	71%	2	1	1	$0	✅	✅	✅	N / Y	⭐️ 5 (63)
Trullo Tita - relax and charm	$43,571	$312	37%	2	1	2	$32	✅	❌	✅	Y / Y	⭐️ 5 (4)
Fascino Antico (short lets)	$8,420	$54	42%	2	1	2	$22	❌	❌	❌	N / Y	⭐️ 5 (36)
Villa Lina Monopoli relax	$13,846	$97	39%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (8)
Villa Mimosa privata con giardino	$13,835	$90	42%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
B&b San Lorenzo	$12,662	$70	49%	2	2	1	$11	❌	❌	✅	Y / Y	⭐️ 4 (12)
Elegante e luminoso attico in Puglia	$20,187	$71	77%	2	2	4	$54	❌	❌	❌	Y / Y	⭐️ 5 (44)
Casa Mille Colori Monopoli	$20,397	$109	47%	2	2	3	$54	❌	❌	❌	N / Y	⭐️ 4 (1)
Dependance Polignano a mare	$25,050	$113	60%	2	1	1	$22	✅	❌	✅	Y / Y	⭐️ 0 (2)
Porta sugli Ulivi - Dimora Coratina	$15,702	$130	33%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Trullo Rinaldi	$39,393	$229	47%	2	1.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (49)
Appartamento 2 Camere da Letto - Casina Piangevino	$29,738	$125	65%	2	2	1	$0	✅	✅	✅	N / Y	⭐️ 0 (1)
Villa Ostuni 1927	$24,963	$95	71%	2	1	3	$22	❌	❌	✅	N / Y	⭐️ 5 (21)
casa	$29,637	$87	90%	2	2	7	$32	❌	❌	❌	Y / N	⭐️ 0 (0)
Torlevigne relax & pool	$62,454	$316	54%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (62)
[Trulli Carla's Secret] 20 minuti dal mare	$18,473	$94	51%	2	1	1	$22	❌	❌	✅	N / Y	⭐️ 5 (30)
Trullo Nonna Rosa	$20,496	$80	70%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (72)
A casa di Nonna Lina - affitti per brevi periodi	$17,391	$135	34%	2	1	3	$43	❌	❌	❌	N / Y	⭐️ 0 (2)
Dimora Trullivo, Charming House	$47,653	$310	42%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Trulli Doro - Casa vacanze	$94,537	$315	82%	2	2	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (14)
TD Trulli della Rosatella Typical Trulli with Pool	$101,320	$340	73%	2	2	1	$377	✅	❌	✅	Y / Y	⭐️ 5 (7)
Casa Ale & Vinci	$31,053	$95	89%	2	1	4	$70	❌	❌	✅	Y / Y	⭐️ 0 (1)
Casa Chartù -luxury house-	$14,652	$64	62%	2	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (41)
Conte Orsini Apartment 2 Bedrooms	$29,799	$177	46%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Casa vacanze Nonna Rosa	$17,355	$56	82%	2	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Dimora "La quercia e il sole"	$29,902	$125	63%	2	1	3	$27	❌	❌	✅	N / N	⭐️ 5 (4)
Villa Perla Bianca [Large & Free Parking]	$21,076	$104	54%	2	2	4	$129	❌	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

44.97% 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)	$14,724	$29,449	$44,174	$58,899	$73,624	$147,248	$441,746
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$59,499	$59,499	$59,499	$59,499	$59,499	$59,499	$59,499
Down Payment	$25,500	$25,500	$25,500	$25,500	$25,500	$25,500	$25,500
Property Appreciation	$2,550	$5,176	$7,881	$10,668	$13,538	$29,232	$121,317
Total Return	$102,274	$119,626	$137,056	$154,567	$172,162	$261,481	$648,063

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.97%

Cap Rate

18.07%

Return on Investment

57.39%

899 Strada Provinciale 120 Triggianello, Puglia, 70044

2 bed • 1 bath • 4 guests

Purchase Price

252

Airbnb Investor Score

$11,150

Annual Profit

18.1%

Cap Rate

45.0%

Cash on Cash

$29,234

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $140/night at 47% occupancy ($24,033.05). Airbtics projects $138/night at 58% occupancy ($29,234).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$29,798

Avg annual revenue

58%

Avg occupancy rate

$138

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

$40k

$70k

$100k

$14,725

Profit

Revenue

$29,234

Operating Expenses

$13,872

Operating Income

$15,362

Mortgage & Taxes

$638

Profit (Cash Flow)

$14,725

$30,188

Cash Investment

Down Payment

$25,500

Renos & Furnishing

$4,688

Total

$30,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.97%

Cap Rate

18.07%

Return on Investment

57.39%