BNBCalc Short Term Rental Investment Analysis Lungomare Valencia, Alghero, Sardegna, 07041

3 bed • 2 bath • 5 guests • €600,000

BNB

Calc

Annual Revenue

€77,941

Profit (Cash Flow)

€54,688

Cap Rate

9.9%

Annual Revenue

€77,941

AirDNA projects €204/night at 51% occupancy ($38,080). Airbtics projects €221/night at 62% occupancy ($49,971). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, €292 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,501	€41,401	€80,229	€127,556
Occupancy	55%	64%	73%	85%
Nightly Rate	€115	€173	€292	€400

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vacanze Sardegna Alghero	€32,222	€138	64%	3	2	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Piano 2 - A6-Apartment SIX - tre camere doppie-tv!	€85,298	€307	76%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Alghero centralissimo Piazza Sulis	€19,546	€160	30%	3	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (68)
Welcomely - Le Boucanier	€32,286	€116	68%	3	3	1	€134	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Casa Algher’oh ! Appartement spacieux	€115,297	€322	93%	3	2	7	€207	❌	❌	❌	Y / Y	⭐️ 0 (0)
IDEA House	€44,249	€185	64%	3	3	1	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Appartamento Parco Tarragona	€32,059	€126	67%	3	2	4	€83	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Mare & Spa Alghero	€77,442	€315	67%	3	2	1	€52	❌	✅	✅	Y / Y	⭐️ 5 (10)
Terrazza Vista Mare, 3 camere 2 bagni	€26,922	€96	77%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Welcomely - Retiro Perpignan	€134,376	€488	73%	3	2	1	€123	❌	❌	❌	Y / Y	⭐️ 4.3 (8)
Sunway Apartments 1	€70,904	€399	48%	3	3	2	€52	❌	❌	❌	N / Y	⭐️ 5 (25)
beautiful apartament in front the sea ad Alghero:	€23,122	€108	58%	3	2	4	€155	❌	❌	❌	Y / Y	⭐️ 5 (140)
Sardinia Re - Francesca's Flat - Free Parking	€97,941	€356	73%	3	2	1	€155	❌	❌	❌	Y / Y	⭐️ 0 (1)
Grande appartamento ad Alghero.	€16,274	€77	52%	3	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Central flat near the seafront	€24,980	€123	52%	3	2	6	€46	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Villa Paradise	€87,513	€278	82%	3	2	7	€155	❌	❌	❌	Y / Y	⭐️ 5 (2)
Appartamento al Teatro	€28,438	€182	38%	3	2	5	€155	❌	❌	❌	Y / Y	⭐️ 5 (35)
Heidi's Design Apartment	€72,697	€288	68%	3	2	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (13)
House in Alghero, accogliente e spaziosa	€35,608	€164	58%	3	2	2	€97	❌	❌	❌	Y / Y	⭐️ 5 (5)
Sardinia Re - Attico Pulau	€26,638	€112	56%	3	2	3	€155	❌	❌	❌	Y / Y	⭐️ 4.6 (9)
Casa di Gió, nel centro di Alghero	€24,279	€107	62%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
Rose Wind - La vostra Penthouse ad Alghero	€148,853	€674	60%	3	2	3	€185	❌	❌	❌	Y / Y	⭐️ 5 (26)
Appartamento in centro Alghero	€22,957	€94	67%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (11)
Claudia's home 2 central and bright	€57,917	€185	85%	3	2	5	€97	❌	❌	❌	Y / Y	⭐️ 5 (101)
Alghero[Appartamento al centro Free-Wifi]	€32,478	€136	63%	3	1.5	3	€112	❌	❌	❌	Y / Y	⭐️ 5 (5)
Attico con spettacolare terrazza panoramica	€69,509	€267	71%	3	2	7	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Valverde75 Guesthouse	€31,328	€134	64%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Bright sea view penthouse with parking space	€60,697	€207	80%	3	2	7	€0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Summertime House , apartment in Alghero	€72,455	€220	89%	3	3	3	€72	❌	❌	❌	Y / Y	⭐️ 5 (49)
Blue Bay - Your luxury overwater apartment	€130,782	€415	86%	3	2	3	€185	❌	❌	❌	Y / Y	⭐️ 5 (27)
Boipeba Guest House private bathrooms and garden	€114,002	€566	55%	3	3	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (29)
Sea view apartment with WiFi, A/C and Netflix	€54,962	€250	60%	3	1	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casa Larentu, vista mare in centro	€17,140	€109	43%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
L'Antica Anfora	€40,488	€141	70%	3	2	3	€174	❌	❌	❌	Y / Y	⭐️ 0 (2)
Da Mimmi e Dante	€17,853	€106	46%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Feel like HOME at Mauro & Giovanna	€15,837	€64	67%	3	1.5	3	€41	❌	❌	✅	Y / Y	⭐️ 5 (234)
Casa Ferret. Appartamento nel cuore della città.	€112,137	€338	90%	3	3	7	€72	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luminoso Attico con Ampio Terrazzo	€18,328	€86	56%	3	1	2	€46	❌	❌	✅	N / Y	⭐️ 5 (52)

Return Metrics

8.76% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€54,688	€109,376	€164,064	€218,752	€273,440	€546,880	€1,640,640
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€600,000	€600,000	€600,000	€600,000	€600,000	€600,000	€600,000
Property Appreciation	€18,000	€36,540	€55,636	€75,305	€95,564	€206,349	€856,357
Total Return	€672,688	€745,916	€819,700	€894,057	€969,004	€1,353,229	€3,096,997

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.76%

Cap Rate

9.86%

Return on Investment

11.64%

Lungomare Valencia Alghero, Sardegna, 07041

3 bed • 2 bath • 5 guests

Purchase Price

107

Airbnb Investor Score

€54,688

Annual Profit

9.9%

Cap Rate

8.8%

Cash on Cash

€77,941

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €204/night at 51% occupancy ($38,080.86). Airbtics projects €221/night at 62% occupancy ($49,971).

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.

€53,877

Avg annual revenue

62%

Avg occupancy rate

€220

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

€10k

€55k

€100k

€150k

€54,688

Profit

Revenue

€77,941

Operating Expenses

€18,753

Operating Income

€59,188

Mortgage & Taxes

€4,500

Profit (Cash Flow)

€54,688

€606,091

Cash Investment

Down Payment

€600,000

Renos & Furnishing

€6,091

Total

€606,091

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.76%

Cap Rate

9.86%

Return on Investment

11.64%