BNBCalc Short Term Rental Rental Arbitrage Analysis Ostuni Costa Merlata, , Puglia, 72017

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$54,348

Profit (Cash Flow)

$26,938

Cash on Cash Return

416.0%

Annual Revenue

$54,348

AirDNA projects $182/night at 42% occupancy ($27,919). Airbtics projects $240/night at 62% occupancy ($54,348). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $240 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,469	$39,162	$101,082	$131,940
Occupancy	50%	60%	75%	88%
Nightly Rate	$110	$175	$362	$399

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Arcuève Dimora con vista TERRAZZE PANORAMICHE	$25,605	$106	66%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (115)
Wonderful Italy \| Terrazza Isabella	$27,174	$113	65%	3	3	1	$97	❌	❌	❌	N / Y	⭐️ 4.5 (26)
Dimora Lucrezia - Big & Central APT with parking	$18,679	$70	60%	3	2	2	$97	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
New 100m2 Vista Mare Terrace Family House& Garden	$61,032	$276	60%	3	2	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (54)
Luxury Dimora Maria Cecilia	$26,154	$175	38%	3	4	2	$75	❌	❌	❌	N / Y	⭐️ 5 (9)
Spacious Palazzo w/epicTerrace+sea view, n/Piazza	$17,167	$76	59%	3	2	4	$107	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
La Pietrachiara: a white gem with panoramic view	$58,883	$175	91%	3	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (62)
Il Giardino dei Sorrisi	$18,780	$93	50%	3	3	3	$194	❌	❌	❌	N / Y	⭐️ 4.5 (7)
Dolce Vita	$59,855	$221	74%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (173)
Stupenda casa con terrazza, giardino e garage.	$22,960	$121	43%	3	1	2	$108	❌	✅	✅	Y / Y	⭐️ 0 (1)
Casa Angela Rosa	$18,168	$68	73%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Villa privata - Salt Pool, AC, WiFi, 4 km from sea	$118,435	$361	88%	3	3	3	$269	✅	❌	✅	Y / Y	⭐️ 5 (33)
casale polinisse	$33,672	$92	100%	3	2	31	$0	❌	❌	✅	Y / N	⭐️ 0 (1)
Mediterrane Ferienvilla nur 250 m vom Meer	$16,524	$114	39%	3	2	7	$210	❌	❌	✅	Y / Y	⭐️ 4 (6)
Grotta Giulia - Traumvilla mit Pool und Meerblick	$91,563	$377	60%	3	3	2	$269	✅	❌	❌	Y / Y	⭐️ 5 (21)
Vista Mare Terrace Sunset Design House Ostuni	$36,302	$148	66%	3	3	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (70)
Villa La Vigna, stylish hideaway with private pool	$69,372	$243	78%	3	3.5	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
LAMIOLA PARCO PAOLINO	$73,215	$399	50%	3	4.5	5	$162	✅	❌	✅	Y / Y	⭐️ 5 (8)
Dimora Vialecce, with private parking	$26,080	$86	80%	3	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Tenuta del Normanno	$26,513	$167	42%	3	1	1	$94	❌	✅	❌	Y / Y	⭐️ 5 (40)
Villa Apeliote - Villa Apeliote	$77,958	$284	75%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (5)
Wonderful Italy \| Terrazza Olivia Maria	$21,653	$116	51%	3	3.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Sweet Dreams Ostuni	$33,756	$169	52%	3	2	4	$75	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa " Il Campanile"	$17,495	$80	58%	3	2	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (23)
Villa primo sole	$19,446	$161	33%	3	2	3	$0	❌	❌	✅	Y / N	⭐️ 0 (1)
Ostuni House, Sea Views, 2 Terraces, 18th Cent	$32,208	$100	88%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Spacious white scandidesign	$27,807	$111	65%	3	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (223)
Villa Elisabetta - Puglia	$106,506	$388	75%	3	2	5	$38	✅	❌	❌	Y / Y	⭐️ 5 (4)
Modern 3 bed Villa, large pool, BBQ, petanque	$76,185	$395	51%	3	2	4	$81	✅	❌	❌	Y / Y	⭐️ 4 (2)
Lamia Parco Paolino	$107,120	$405	72%	3	4.5	7	$162	✅	❌	✅	Y / Y	⭐️ 5 (22)
Trullo il Gatto Nero	$132,254	$365	99%	3	3	6	$0	✅	❌	❌	Y / Y	⭐️ 5 (24)
Villa Francesca con piscina	$42,346	$238	35%	3	3	3	$377	✅	❌	✅	Y / Y	⭐️ 0 (0)
LaCorte di Ninetta.	$100,676	$519	53%	3	4	3	$0	✅	✅	❌	Y / Y	⭐️ 4.2 (4)
Splendida Villa con piscina a 10 minuti dal mare	$109,769	$383	77%	3	2	6	$264	✅	❌	❌	Y / Y	⭐️ 5 (35)
Villa Annabella - 10 minuti da Ostuni+ Accoglienza	$38,958	$215	49%	3	2	3	$54	❌	✅	✅	Y / Y	⭐️ 5 (6)
Apulian Country Home With Trullo	$83,097	$258	88%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Villa delle bougainvillée just 250 m from the Sea	$16,764	$110	41%	3	2	7	$173	❌	❌	✅	Y / Y	⭐️ 0 (1)
Dimora "Il Fico d'India"	$43,798	$194	61%	3	3	4	$162	❌	❌	✅	Y / Y	⭐️ 5 (17)
[Lussuosa Villa]Piscina + Vista Mare	$151,422	$584	70%	3	2	2	$53	✅	❌	❌	Y / Y	⭐️ 5 (46)

Return Metrics

415.96% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,937	$53,875	$80,813	$107,751	$134,689	$269,379	$808,139
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$26,937	$53,875	$80,813	$107,751	$134,689	$269,379	$808,139

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

415.96%

Payback Period Days

Return on Investment

415.96%

Ostuni Costa Merlata Puglia, 72017

3 bed • 2 bath • 6 guests

Monthly Rent

$54,348

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $182/night at 42% occupancy.Projected nightly rate is $240/night at 62% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$53,793

Avg annual revenue

62%

Avg occupancy rate

$240

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

$15k

$60k

$105k

$150k

$26,938

Profit

Revenue

$54,348

Operating Expenses

$15,410

Operating Income

$38,938

Net Effective Rent

$12,000

Profit (Cash Flow)

$26,938

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

415.96%

Payback Period Days