BNBCalc Short Term Rental Investment Analysis Strada Provinciale delle Cinque Terre, 11, Riomaggiore, SP, Italy

2 bed • 1 bath • 3 guests • €180,000

BNB

Calc

Annual Revenue

€59,391

Profit (Cash Flow)

€41,663

Cap Rate

23.9%

Annual Revenue

€59,391

AirDNA projects €201/night at 62% occupancy ($45,609). Airbtics projects €203/night at 80% occupancy ($59,391). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 80% occupancy rate, €203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€38,259	€53,826	€78,048	€100,028
Occupancy	73%	81%	94%	95%
Nightly Rate	€142	€180	€225	€285

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Giadera penthouse 5Terreparco	€72,838	€261	76%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (241)
il mare di ada:inside the sea of Riomaggiore	€43,327	€124	95%	2	1	1	€15	❌	❌	✅	N / Y	⭐️ 5 (287)
Stunning 2 BR Seaview Apt \| Front Row Sunset View	€76,797	€261	80%	2	1	2	€60	❌	❌	❌	N / Y	⭐️ 5 (201)
Apartment “La Dinette” Riomaggiore 011024-CAV-0012	€51,028	€177	78%	2	1	1	€20	❌	❌	✅	N / Y	⭐️ 4.5 (277)
Profumo di Mare: appartamento a due passi dal mare	€33,058	€96	94%	2	1.5	2	€0	❌	❌	✅	N / Y	⭐️ 5 (348)
Brio, fantastic spot in 5 Terre	€31,956	€119	73%	2	1	2	€10	❌	❌	✅	Y / N	⭐️ 4.5 (54)
Alcova sul mare, apartment with seaview terrace	€152,137	€496	83%	2	2	2	€100	❌	❌	❌	Y / Y	⭐️ 5 (56)
ca' di Rio	€40,101	€164	67%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (236)
Alla Marina - Atlantis, large terrace on the sea.	€84,760	€279	83%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 5 (234)
Alla Marina - Aquarium2, ampia cucina e vista mare	€58,026	€203	78%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
BelRio. Tipica casa delle CinqueTerre	€47,403	€135	95%	2	1	2	€38	❌	❌	✅	Y / Y	⭐️ 4.9 (265)
Bright Light	€64,617	€182	97%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (475)
Appartamento "Oltremare", pregio e comfort	€132,547	€385	94%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 5 (218)
House with sea view in Cinque Terre	€59,711	€201	81%	2	3	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (71)
Appartamento affacciato sul mare	€31,922	€125	69%	2	1	2	€50	❌	❌	❌	N / Y	⭐️ 5 (362)
Riomaggiore	€59,620	€208	77%	2	1	3	€50	❌	❌	❌	N / Y	⭐️ 4.8 (291)
MARINA'S HOUSE	€119,730	€343	95%	2	2	2	€30	❌	❌	❌	N / Y	⭐️ 5 (478)
World Rooms: The Apartment [village center]	€37,748	€192	52%	2	2	3	€50	❌	❌	❌	N / Y	⭐️ 5 (13)
BOOK NOW! Cà da Mirela x4 WONDERFUL 5TERRE	€145,880	€541	73%	2	1	2	€119	❌	❌	❌	N / Y	⭐️ 5 (94)
Rustic by the Sea	€43,716	€144	82%	2	1	3	€40	❌	❌	✅	N / Y	⭐️ 5 (23)
Beautiful view 'La casa del Marinaio' Cinque Terre	€45,758	€143	87%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (414)
Beautiful Ocean view Penthouse (Casa Dena)	€84,622	€254	91%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (127)
5 TERRE: DUE FINESTRE SULLA MARINA A RIOMAGGIORE	€39,147	€171	61%	2	2	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (156)
IN THE CINQUE TERRE, NEAR THE SEA	€49,177	€141	94%	2	1	1	€50	❌	❌	❌	N / Y	⭐️ 4.5 (369)
Casa di Tommy, con vista sul paese e sul mare	€55,105	€179	84%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (191)
Il Poggiolo di Rio - 5 terre cod.011024-LT-0459	€33,067	€117	77%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (122)
5 Sensi di Mare- Harbour apartment with terrace	€74,683	€208	98%	2	1	3	€50	❌	❌	❌	N / Y	⭐️ 5 (394)
Affittacamere Le Pescatrici (Camera Susanna 4P)	€43,547	€127	94%	2	1.5	2	€0	❌	❌	✅	N / Y	⭐️ 5 (63)
Riomaggiore, 5 Terre, House with deck on the sea	€79,208	€225	96%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (113)
Oceano d'Amore	€56,876	€184	84%	2	1	3	€50	❌	❌	✅	N / Y	⭐️ 5 (66)
Appartamento Rio	€41,735	€121	93%	2	1	1	€40	❌	❌	✅	N / Y	⭐️ 5 (125)
Da Paolino2 appartamenti Riomaggiore	€18,909	€86	56%	2	1	1	€40	❌	❌	✅	N / N	⭐️ 4.3 (349)
L'Anfora	€60,806	€225	74%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (52)
Gilda150 Riomaggiore free wi-fi	€52,522	€143	100%	2	1	2	€10	❌	❌	❌	N / Y	⭐️ 5 (176)
il nido luminoso appartamento 50mq con terrazzino	€40,651	€174	63%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (9)
Finestra sulle Cinque Terre, sea view Riomaggiore	€48,010	€167	78%	2	1	3	€20	❌	❌	✅	N / Y	⭐️ 4.5 (159)
Residenza Sant'Antonio	€48,365	€217	59%	2	1	2	€44	❌	❌	❌	N / Y	⭐️ 4.8 (154)
Vicolo Amare	€40,956	€192	56%	2	1	2	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Alloggio spazioso luminoso vista mare Macrescia	€56,285	€269	57%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (81)
Casa spaziosa , terrazzo panoramico vista castello	€55,962	€164	92%	2	2	2	€55	❌	❌	❌	N / Y	⭐️ 4.5 (139)

Return Metrics

21.95% 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)	€41,662	€83,325	€124,988	€166,651	€208,314	€416,629	€1,249,887
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€180,000	€180,000	€180,000	€180,000	€180,000	€180,000	€180,000
Property Appreciation	€5,400	€10,962	€16,690	€22,591	€28,669	€61,904	€256,907
Total Return	€227,062	€274,287	€321,679	€369,243	€416,983	€658,534	€1,686,794

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.95%

Cap Rate

23.89%

Return on Investment

24.8%

11 Strada Provinciale delle Cinque Terre Liguria, 19017

2 bed • 1 bath • 3 guests

Purchase Price

268

Airbnb Investor Score

€41,662

Annual Profit

23.9%

Cap Rate

22.0%

Cash on Cash

€59,391

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €201/night at 62% occupancy.Projected nightly rate is €203/night at 80% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€60,307

Avg annual revenue

80%

Avg occupancy rate

€203

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

€20k

€60k

€105k

€155k

€41,663

Profit

Revenue

€59,391

Operating Expenses

€16,378

Operating Income

€43,013

Mortgage & Taxes

€1,350

Profit (Cash Flow)

€41,663

€189,731

Cash Investment

Down Payment

€180,000

Renos & Furnishing

€4,331

Closing Costs

€5,400

Total

€189,731

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.95%

Cap Rate

23.89%

Return on Investment

24.8%