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 Molo Ponte Morosini, Genova, Liguria, 16126

2 bed • 2 bath • 6 guests • €280,000

BNB

Calc

Annual Revenue

€40,864

Profit (Cash Flow)

€11,087

Cap Rate

9.3%

Annual Revenue

€40,864

AirDNA projects €148/night at 59% occupancy ($31,811). Airbtics projects €127/night at 67% occupancy ($31,134). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 80% occupancy rate, €140 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,360€28,518€41,832€66,602
Occupancy59%71%80%83%
Nightly Rate€79€108€140€216

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
Dock of the Bay Genova sea view 2b/1b & Parking

No image available

€63,517
€210
80%
212€84❌❌✅Y / Y⭐️ 4.5 (30)
[ACQUARIO★★★★★]-TORRE MEDIEVALE VISTA MARE

No image available

€32,274
€135
64%
212€47❌❌❌Y / Y⭐️ 4.8 (154)
Acquario Inn Genova House

No image available

€33,271
€126
72%
211€0❌❌❌Y / Y⭐️ 5 (48)
Castelli's Apartments for your holidays 8

No image available

€13,825
€51
70%
212€63❌❌❌Y / Y⭐️ 4.5 (98)
ILA1376 House Torre Piccamiglio

No image available

€53,933
€295
43%
232€241❌❌❌Y / Y⭐️ 5 (5)
Old Genoa apartments- Terrace- seaview-acquarium

No image available

€56,761
€173
89%
211€21❌❌❌Y / Y⭐️ 4.8 (117)
MB apartment

No image available

€34,430
€105
89%
212€52❌❌❌Y / Y⭐️ 5 (196)
Dimora delle Camelie (Acquario) - genovabnb it

No image available

€23,887
€102
64%
211€0❌✅✅Y / Y⭐️ 4.4 (28)
Casa di Luca - Appartamento Ripa

No image available

€24,579
€107
60%
211€31❌❌❌Y / Y⭐️ 4.8 (15)
La Vedetta sul Porto Antico

No image available

€27,854
€88
83%
211€24❌❌❌N / Y⭐️ 4.9 (154)
Old Genoa Apartment - Superior fronte Acquario

No image available

€38,792
€138
76%
211€21❌❌✅N / Y⭐️ 4.8 (122)
Castelli's Apartment for your holiday 12

No image available

€13,567
€49
72%
212€63❌❌❌Y / Y⭐️ 4.6 (106)
Aquarium Charming House

No image available

€20,912
€67
82%
213€84❌❌✅N / Y⭐️ 4.7 (9)
Three-room apartment on water at Genoa Old Port

No image available

€21,234
€90
63%
202€47❌❌✅N / Y⭐️ 4.5 (265)
Inside my city

No image available

€15,189
€70
58%
211€26❌❌❌Y / Y⭐️ 4.3 (100)
Dimora San Filippo (Acquario) - genovabnb it

No image available

€32,531
€139
64%
211€0❌❌✅Y / Y⭐️ 4.5 (30)
DiMoRa porto AnTiCo

No image available

€13,003
€115
31%
211€0❌❌❌N / Y⭐️ 4.8 (107)
Appartamento in centro storico

No image available

€22,837
€81
76%
212€31❌❌✅Y / Y⭐️ 4.9 (65)
La Casa della Pace

No image available

€18,108
€96
49%
212€32❌❌❌Y / Y⭐️ 5 (2)
Bright in the heart of Genoa

No image available

€13,995
€48
77%
212€31❌❌❌Y / Y⭐️ 4.8 (300)
BACINETTO Panoramic HOUSE 010025-LT-1955

No image available

€15,776
€121
35%
212€62❌❌❌Y / Y⭐️ 4.5 (5)
Sunset view apartment

No image available

€24,344
€81
82%
212€31❌❌✅Y / Y⭐️ 4.7 (310)
Dimora di San Vincenzo (Brignole) - genovabnb it

No image available

€23,887
€109
60%
211€0❌❌✅Y / Y⭐️ 3.2 (5)
Castelli's Apartments Campo 16

No image available

€14,321
€51
72%
212€63❌❌❌Y / N⭐️ 4 (2)
2 bedroom lovely apartment in Genova

No image available

€18,675
€72
71%
211€0❌❌❌Y / Y⭐️ 4.5 (3)
Castelli's Apartments for your holidays 9

No image available

€28,497
€94
81%
212€63❌❌❌Y / Y⭐️ 4.5 (59)
Combo, designer loft duplex 100 m² + Park incl.

No image available

€82,478
€277
80%
232€74❌❌❌Y / Y⭐️ 0 (1)
H2Ome - Il Cembalo: due livelli vista mare

No image available

€48,342
€194
68%
221€0❌❌✅Y / Y⭐️ 5 (2)
Darsena Apartment 14

No image available

€51,186
€175
80%
221€0❌❌✅N / Y⭐️ 4.3 (27)
The Lighthouse Acquario

No image available

€15,739
€80
54%
212€0❌❌❌Y / Y⭐️ 4.8 (5)
Sunflower Historic center/ sea view/terrace/lift

No image available

€37,511
€134
76%
222€26❌❌❌Y / Y⭐️ 4.8 (283)
Ideal Flat near Aquarium

No image available

€88,113
€417
57%
223€84❌❌❌Y / Y⭐️ 4.5 (41)
Genova Song, nella città vecchia

No image available

€17,634
€75
62%
212€52❌❌❌Y / Y⭐️ 4.7 (30)
Castelli's Apartments Campo 15

No image available

€16,010
€78
53%
212€63❌❌❌Y / Y⭐️ 4.9 (29)
Noble apartment near the Aquarium of Genoa

No image available

€41,630
€118
96%
221€0❌❌❌Y / Y⭐️ 4.9 (26)
[Acquario - Centro Storico] Porto Antico Apartment

No image available

€19,465
€144
37%
211€0❌❌✅Y / Y⭐️ 5 (16)
La torre nascosta

No image available

€36,791
€112
90%
212€0❌❌❌Y / Y⭐️ 0 (19)
suite 7 - intero appartamento su 2 piani -

No image available

€75,713
€276
75%
221€0❌❌❌N / N⭐️ 5 (6)
Loft zona acquario di Genova

No image available

€42,152
€150
77%
213€0❌❌❌N / Y⭐️ 0 (4)
Castelli's Apartments for your holidays 15

No image available

€12,329
€66
51%
212€48❌❌❌Y / Y⭐️ 4.6 (103)

Return Metrics

16.03% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€11,087€22,174€33,261€44,348€55,436€110,872€332,616
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€223,999€223,999€223,999€223,999€223,999€223,999€223,999
Down Payment€56,000€56,000€56,000€56,000€56,000€56,000€56,000
Property Appreciation€8,400€17,052€25,963€35,142€44,596€96,296€399,633
Total Return€299,487€319,226€339,225€359,491€380,032€487,168€1,012,249

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.03%

Cap Rate

9.29%

Return on Investment

33.89%

property-location

Molo Ponte Morosini Genova, Liguria, 16126

2 bed • 2 bath • 6 guests

93

Airbnb Investor Score

€11,087

Annual Profit

9.3%

Cap Rate

16.0%

Cash on Cash

€40,864

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €148/night at 59% occupancy ($31,811.73). Airbtics projects €127/night at 67% occupancy ($31,134).

Top 26% of comparables

Top 26% 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.

€32,127

Avg annual revenue

67%

Avg occupancy rate

€127

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

€35k

€60k

€90k

Sign up to see the data on 40 all comparables

€11,087

Profit

Revenue

€40,864

Operating Expenses

€14,844

Operating Income

€26,020

Mortgage & Taxes

€14,933

Profit (Cash Flow)

€11,087

€69,136

Cash Investment

Down Payment

€56,000

Renos & Furnishing

€4,736

Closing Costs

€8,400

Total

€69,136

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.03%

Cap Rate

9.29%

Profit (Cummulative)

€11,087

€224,000

€4,736

€8,400

€0

Total Gain

€23,432