BNBCalc Short Term Rental Investment Analysis Contrada Polinisso, , Puglia,

2 bed • 2 bath • 6 guests • €150,000

BNB

Calc

Annual Revenue

€44,254

Profit (Cash Flow)

€28,672

Cap Rate

19.9%

Annual Revenue

€44,254

AirDNA projects €261/night at 48% occupancy ($45,752). Airbtics projects €122/night at 52% occupancy ($23,244). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, €184 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,933	€16,820	€41,243	€79,050
Occupancy	34%	51%	72%	84%
Nightly Rate	€61	€87	€152	€252

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casetta in centro	€9,489	€60	43%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
DoVi Casa Vacanze	€9,762	€51	52%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Carovigno Majesty	€15,634	€72	52%	2	2	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (23)
CieloTerra Cozy Apartment Roof Terrace	€24,861	€133	51%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
dimora caravigna	€14,950	€52	75%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (13)
Trullo mamma Nora	€26,741	€82	88%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (106)
Luxurious Villa with private pool in Ostuni	€80,628	€306	72%	2	2	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Countryside trulli near Ostuni	€10,442	€69	35%	2	1.5	31	€40	❌	❌	❌	Y / Y	⭐️ 5 (7)
Trullo Saraceno Ostuni	€7,246	€40	50%	2	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.5 (81)
CASA NEL CENTRO STORICO A CAROVIGNO	€8,036	€55	40%	2	1	1	€0	❌	✅	✅	N / Y	⭐️ 4.5 (12)
Dimora Via del Mare	€7,954	€62	35%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Trullo Lucia	€28,421	€84	91%	2	2	2	€29	❌	❌	✅	Y / Y	⭐️ 4.6 (16)
Ferienhaus Villa in der Altstadt mit Zitrusgarten	€30,631	€167	50%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
VILLA DOMINIQUE: relax&piscina a pochi km dal mare	€55,635	€185	82%	2	2	2	€97	✅	❌	✅	Y / Y	⭐️ 5 (9)
Casa Valentina with garden & parking	€61,084	€253	66%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Donna Rosa Casa Vacanze Carovigno- 7 posti letto	€19,294	€91	58%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Il Trullo di Dalma	€31,437	€103	83%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Carovigno by Interhome	€18,240	€70	71%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (16)
Trullo Sylvia	€62,841	€212	80%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (81)
La Nuvola sui Pedali	€18,738	€90	55%	2	1.5	5	€155	❌	❌	❌	Y / Y	⭐️ 5 (11)
Casa Lea vicino alle spiagge	€27,582	€108	67%	2	2	2	€92	❌	❌	✅	Y / Y	⭐️ 5 (22)
Olives House with Private Pool	€51,545	€309	45%	2	2	6	€39	✅	❌	✅	Y / Y	⭐️ 1 (1)
Villa Antonietta	€56,441	€184	84%	2	2	4	€0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Casa Litali by Rentbeat	€49,737	€148	88%	2	2	1	€165	✅	❌	❌	Y / Y	⭐️ 0 (2)
LUXUS VILLA WITH SWIMMINGPOOL, 1-6 p., CAROVIGNO	€46,960	€242	52%	2	2	3	€184	✅	❌	✅	Y / Y	⭐️ 5 (22)
Villa Stefano by Meravigliosa Puglia RealEstate	€14,387	€50	78%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
La casa sotto il castello!	€13,538	€78	47%	2	1.5	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (3)
Casa vacanza a Carovigno (Br)	€8,985	€79	31%	2	1	5	€0	❌	❌	✅	Y / N	⭐️ 0 (1)
appartamento CATIA	€11,945	€84	39%	2	2	31	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Tara	€26,283	€85	84%	2	1	1	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (5)
Casa dei Tramonti	€23,180	€112	56%	2	1	4	€78	❌	❌	❌	Y / Y	⭐️ 4.5 (5)

Return Metrics

18.04% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€28,671	€57,343	€86,014	€114,686	€143,358	€286,716	€860,148
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€150,000	€150,000	€150,000	€150,000	€150,000	€150,000	€150,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.04%

Cap Rate

19.86%

Return on Investment

20.87%

Contrada Polinisso Puglia

2 bed • 2 bath • 6 guests

Purchase Price

221

Airbnb Investor Score

€28,671

Annual Profit

19.9%

Cap Rate

18.0%

Cash on Cash

€44,254

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €261/night at 48% occupancy ($45,752.68). Airbtics projects €122/night at 52% occupancy ($23,244).

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

€24,044

Avg annual revenue

52%

Avg occupancy rate

€122

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

€55k

€80k

€28,672

Profit

Revenue

€44,254

Operating Expenses

€14,457

Operating Income

€29,797

Mortgage & Taxes

€1,125

Profit (Cash Flow)

€28,672

€154,388

Cash Investment

Down Payment

€150,000

Renos & Furnishing

€4,388

Total

€154,388

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.04%

Cap Rate

19.86%

Return on Investment

20.87%