BNBCalc Short Term Rental Rental Arbitrage Analysis Str. Complanare Est, , Puglia,

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€61,931

Profit (Cash Flow)

€45,962

Cash on Cash Return

710.4%

Annual Revenue

€61,931

AirDNA projects €158/night at 39% occupancy ($22,540). Airbtics projects €155/night at 70% occupancy ($39,712). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, €207 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,913	€37,984	€63,011	€80,721
Occupancy	60%	73%	82%	86%
Nightly Rate	€98	€140	€207	€252

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
TRILOCALE VISTA MARE CON PISCINA	€12,535	€95	36%	3	1	2	€0	✅	❌	✅	Y / N	⭐️ 5 (25)
Relax house	€39,019	€126	83%	3	2	1	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
VILMAHOUSE: LA TUA CASA AL MARE	€15,446	€76	55%	3	1	2	€21	❌	❌	✅	N / Y	⭐️ 4.5 (55)
Family Vacations House a Mola di Bari	€17,205	€94	49%	3	2	5	€52	❌	❌	✅	Y / Y	⭐️ 5 (12)
La casa di Trilly	€12,724	€70	49%	3	2	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (29)
Villa Emiele con vista mare	€79,379	€280	76%	3	3	31	€314	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Sun and Sea	€23,335	€155	39%	3	1	5	€42	❌	❌	❌	Y / Y	⭐️ 4 (5)
Appartamento Mika Mare	€55,247	€213	71%	3	2	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Amazing flat next to the beach and station	€26,546	€123	58%	3	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (191)
Alchimia Apartment	€29,694	€133	61%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Apartment Malias	€22,918	€125	50%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Boscoincittà Apt with garage and whirlpool tub!	€56,175	€179	84%	3	2	1	€105	❌	✅	❌	Y / Y	⭐️ 5 (42)
Centro Città City Suite	€60,568	€217	75%	3	3	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
CconfortHotels SkyLine	€69,748	€293	65%	3	2	31	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Argiro exclusive suite	€23,659	€72	85%	3	3	1	€73	❌	❌	✅	Y / Y	⭐️ 5 (30)
BETEL HOUSE - Bari Central Apartment	€36,710	€127	78%	3	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (43)
Sparano Top Class 8	€25,924	€73	91%	3	1	1	€73	❌	✅	✅	Y / Y	⭐️ 5 (75)
PetinoInApulia - Appartamento per famiglie e amici	€42,326	€178	64%	3	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Terrazzini in corte (House nel centro di Bari)	€27,807	€83	91%	3	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (338)
Star House - Bari Centro	€31,818	€111	77%	3	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
SuiteHouse78 Intero appartamento con giardino	€45,147	€144	85%	3	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Suite House 78 Appartamento con giardino riservato	€47,933	€151	86%	3	1	1	€16	❌	❌	✅	Y / Y	⭐️ 5 (31)
Classy Apartment - Bari Centro	€19,895	€76	68%	3	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
casa med polignano a mare	€22,325	€100	61%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Villa Costanza - comfort city countryhouse	€37,085	€143	71%	3	2	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Casa Cinzia Exclusive APT facing the seafront	€63,948	€197	88%	3	1.5	1	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
brigida5	€21,451	€74	78%	3	2	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (62)
3Bdrm/3Baths BariBello Apartment	€105,119	€296	97%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Vista Borgo Antico	€70,155	€222	85%	3	3	2	€110	❌	❌	❌	N / Y	⭐️ 4.5 (44)
Sisters Residence	€75,660	€265	78%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 5 (93)
Bari incanto - 3 Bedroom Apartment & Free Parking	€35,892	€138	69%	3	1	1	€37	❌	❌	❌	N / Y	⭐️ 4.7 (12)
LT SAX 2 - appartamento per 6 (gruppo/famiglia)	€66,792	€234	78%	3	2	2	€0	❌	❌	✅	N / Y	⭐️ 5 (7)
Pausa Mare, your holidays in Puglia	€57,417	€205	76%	3	2	2	€73	❌	❌	✅	Y / Y	⭐️ 5 (96)
Palazzo Extravacanza	€63,837	€227	76%	3	2	1	€32	❌	✅	✅	Y / Y	⭐️ 5 (16)
DORA BEACH HOUSE LOCAZIONE TURISTICA BREVE	€43,709	€202	59%	3	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Villa Arca	€59,575	€251	59%	3	2	5	€136	✅	❌	❌	Y / Y	⭐️ 5 (14)
Movies & Books Stylish House with Jacuzzi	€15,576	€57	70%	3	2	1	€68	❌	✅	❌	Y / Y	⭐️ 4.5 (53)
Palazzo Manzoni 900 Apartment III	€32,340	€108	82%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 5 (63)
Abate Luxury Interno 3	€53,137	€204	71%	3	2	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (52)

Return Metrics

710.44% 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)	€45,961	€91,923	€137,885	€183,847	€229,808	€459,617	€1,378,853
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	€45,961	€91,923	€137,885	€183,847	€229,808	€459,617	€1,378,853

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

710.44%

Payback Period Days

Return on Investment

710.44%

Str. Complanare Est Puglia

3 bed • 3 bath • 6 guests

Monthly Rent

€61,931

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €158/night at 39% occupancy.Projected nightly rate is €155/night at 70% 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.

€41,441

Avg annual revenue

70%

Avg occupancy rate

€155

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

€40k

€75k

€105k

€45,962

Profit

Revenue

€61,931

Operating Expenses

€15,969

Operating Income

€45,962

Net Effective Rent

€0

Profit (Cash Flow)

€45,962

€6,469

Cash Investment

Renos & Furnishing

€6,372

Setup Costs

€97

Total

€6,469

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

710.44%

Payback Period Days