BNBCalc Short Term Rental Investment Analysis Lungomare Italo Calvino, Sanremo, Liguria, 18038

1 bed • 1 bath • 1 guests • €100

BNB

Calc

Annual Revenue

€24,178

Profit (Cash Flow)

€11,371

Cap Rate

11376.3%

Annual Revenue

€24,178

AirDNA projects €96/night at 48% occupancy ($16,853). Airbtics projects €89/night at 50% occupancy ($16,339). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, €102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,382	€12,878	€25,094	€39,761
Occupancy	35%	44%	65%	86%
Nightly Rate	€63	€77	€102	€122

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nonsolomare [wifi aria condizionata ascensore]	€21,422	€79	70%	1	1	1	€59	❌	❌	✅	Y / Y	⭐️ 5 (62)
casa vacanze graziella	€32,102	€109	76%	1	1	1	€83	❌	❌	❌	Y / N	⭐️ 0 (0)
Cozy new studio in the center with balcony	€10,922	€71	40%	1	1	2	€36	❌	❌	❌	N / Y	⭐️ 4.5 (46)
Suite Bezzecca 23 - Sanremo	€10,429	€58	45%	1	1	1	€62	❌	❌	✅	N / N	⭐️ 3.4 (5)
Nel cuore di Sanremo,400m da pista ciclabile/mare	€16,401	€49	86%	1	1	1	€103	❌	❌	✅	Y / N	⭐️ 4.5 (95)
InLuce Apartment Top Class / CITRA 008055-LT-0007	€33,842	€98	90%	1	1	3	€67	❌	❌	❌	Y / Y	⭐️ 5 (66)
Incantevole appartamento in Via Matteotti.	€9,835	€65	40%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Appartamento "Casa Samaky"	€10,619	€58	47%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (19)
Sanremo DOLCE DORMIRE Corallo	€23,564	€70	90%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (42)
Intero appartamento centro città 008055-LT-2291	€13,502	€73	40%	1	2	1	€82	❌	❌	❌	Y / Y	⭐️ 0 (0)
[Casinò-Ariston] 1 bedroom apartment with terrace	€18,211	€105	47%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (10)
Appartamento centralissimo Sanremo	€31,277	€121	69%	1	1	2	€36	❌	❌	❌	N / Y	⭐️ 4.5 (14)
Sanremo nel cuore - Bilocale in centro	€32,422	€102	86%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (10)
La casa di Ulisse 008055-LT-0806	€16,009	€67	64%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Costiglioli Central Duplex x4 100 mt from CASINO'	€10,729	€49	54%	1	1.5	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Appartamento a Sanremo a pochi passi dal Casinò	€6,937	€52	32%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4.1 (10)
Appartamento dietro Casinò con vista mare	€16,076	€115	36%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (4)
Sanremo casa al mare maison du coeur ❤️ "MaLò"	€14,104	€76	41%	1	2	3	€71	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
[Casinò-Ariston] Seaview apartment with terrace	€24,553	€101	66%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Vista Mare - über den Dächern von Sanremo	€24,234	€153	43%	1	2	3	€97	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento in pieno centro Via Matteotti	€21,616	€67	87%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (98)
Casa Alice - cod. CITRA 008055-LT-1021	€14,332	€49	78%	1	1	2	€15	❌	❌	✅	Y / Y	⭐️ 5 (107)
Тихая квартира Жасмин в Районе Казино центр	€13,925	€56	62%	1	1.5	3	€41	❌	❌	✅	N / Y	⭐️ 4.5 (47)
A Maduneta, grazioso alloggio in centro città	€11,554	€78	40%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (48)
Mansarda 2 Via Matteotti 008055-LT-0001	€11,171	€86	34%	1	1	3	€51	❌	❌	❌	N / N	⭐️ 3.5 (3)
Incredibile Attico di fronte al Casino' a Sanremo!	€10,023	€86	30%	1	1	3	€51	❌	✅	❌	Y / N	⭐️ 5 (20)
In centro, tranquillo a 5 minuti dal mare	€8,230	€63	31%	1	1	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (24)
BIXIO 2020	€16,755	€70	65%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Casa Mirka ( Cod. CITRA 008055-LT-0578)	€9,031	€54	43%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 4.8 (56)
Elegante piccolo studio nel centro storico.	€13,794	€63	60%	1	1	31	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Guest House l'Olivone Sanremo	€10,293	€65	42%	1	1	2	€46	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Welcome app ... In centro ad un passo dal mare	€16,775	€96	46%	1	1	2	€56	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Casa di Lu privat parking .Ariston a 2 passi	€20,351	€139	39%	1	1	7	€57	❌	❌	✅	Y / Y	⭐️ 5 (4)
Roma 20 Stylish Flat	€16,609	€94	46%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

371.92% 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)	€11,370	€22,741	€34,112	€45,483	€56,854	€113,709	€341,129
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79	€79	€79	€79	€79	€79	€79
Down Payment	€20	€20	€20	€20	€20	€20	€20
Property Appreciation	€3	€6	€9	€12	€15	€34	€142
Total Return	€11,473	€22,848	€34,222	€45,596	€56,970	€113,844	€341,372

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

371.92%

Cap Rate

11,376.31%

Return on Investment

372.06%

Lungomare Italo Calvino Sanremo, Liguria, 18038

1 bed • 1 bath • 1 guests

Purchase Price

102788

Airbnb Investor Score

€11,370

Annual Profit

11376.3%

Cap Rate

371.9%

Cash on Cash

€24,178

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €96/night at 48% occupancy.Projected nightly rate is €89/night at 50% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€16,332

Avg annual revenue

50%

Avg occupancy rate

€89

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

€15k

€25k

€35k

€11,371

Profit

Revenue

€24,178

Operating Expenses

€12,802

Operating Income

€11,376

Mortgage & Taxes

€5

Profit (Cash Flow)

€11,371

€3,057

Cash Investment

Down Payment

€20

Renos & Furnishing

€3,034

Closing Costs

€3

Total

€3,057

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

371.92%

Cap Rate

11,376.31%

Return on Investment

372.06%