Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Tangenziale Ovest di Benevento, , Campania, 82100

1 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€11,393

Profit (Cash Flow)

-€4,776

Cash on Cash Return

-145.4%

Annual Revenue

€11,393

AirDNA projects €55/night at 47% occupancy ($9,410). Airbtics projects €62/night at 50% occupancy ($11,392). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 50% occupancy rate, €62 rate per night.

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

Percentiles25%50%75%90%
Revenue€7,254€11,574€16,924€25,258
Occupancy38%51%62%77%
Nightly Rate€51€60€73€88

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
€13,319
€47
77%
111€0❌❌✅N / Y⭐️ 4.8 (56)
€7,534
€62
33%
111€0❌❌❌N / Y⭐️ 4.5 (28)
€13,042
€61
58%
111€0❌❌✅Y / Y⭐️ 5 (3)
€11,070
€47
64%
111€0❌❌✅N / Y⭐️ 5 (15)
€14,357
€47
83%
111€0❌❌✅N / Y⭐️ 4.7 (72)
€16,173
€80
55%
111€0❌❌✅N / Y⭐️ 4.7 (28)
€13,488
€74
48%
112€26❌❌❌Y / Y⭐️ 4.2 (4)
€8,468
€45
51%
111€0❌❌✅N / Y⭐️ 4.6 (59)
€15,474
€60
71%
111€0❌❌✅N / Y⭐️ 4.8 (46)
€11,624
€57
56%
111€0❌❌❌N / Y⭐️ 4.8 (75)
€13,700
€57
66%
111€0❌❌✅N / Y⭐️ 4.8 (37)
€7,140
€41
48%
111€0❌❌❌Y / Y⭐️ 4.9 (50)
€9,174
€48
52%
111€0❌❌❌Y / N⭐️ 5 (8)
€11,821
€63
51%
111€0❌❌❌Y / Y⭐️ 4.9 (30)
€17,187
€68
69%
111€0❌❌❌Y / Y⭐️ 5 (12)
€9,663
€54
49%
111€0❌❌✅Y / Y⭐️ 4.8 (154)
€7,092
€47
41%
111€0❌❌❌N / Y⭐️ 4.5 (2)
€10,199
€63
44%
111€0❌❌✅Y / Y⭐️ 4.9 (13)
€11,243
€47
65%
111€0❌❌❌Y / Y⭐️ 5 (1)
€10,835
€55
54%
112€0❌❌❌N / Y⭐️ 4.5 (26)
€7,825
€55
39%
111€0❌❌❌N / N⭐️ 5 (1)
€11,008
€70
43%
112€0❌❌❌Y / Y⭐️ 4.7 (3)
€17,158
€76
62%
111€0❌❌✅Y / Y⭐️ 5 (8)
€19,178
€62
84%
111€0❌✅❌N / N⭐️ 5 (12)
€25,780
€87
81%
111€0❌❌✅Y / Y⭐️ 4.5 (10)
€5,208
€41
35%
111€0❌❌✅N / Y⭐️ 4.8 (17)
€18,982
€88
59%
112€0❌❌❌Y / Y⭐️ 5 (1)
€6,420
€30
58%
111€0❌❌❌N / N⭐️ 0 (0)
€10,071
€53
52%
111€0❌❌❌N / N⭐️ 0 (0)
€12,733
€109
32%
111€0❌✅❌Y / Y⭐️ 5 (9)
€10,200
€63
44%
111€0❌❌❌Y / N⭐️ 0 (1)
€15,275
€91
46%
121€0❌❌✅Y / Y⭐️ 0 (0)
€20,065
€55
100%
111€0❌❌❌Y / Y⭐️ 5 (1)

Return Metrics

-145.35% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€4,775-€9,551-€14,327-€19,103-€23,878-€47,757-€143,272
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-€4,775-€9,551-€14,327-€19,103-€23,878-€47,757-€143,272

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-145.35%

Payback Period Days

0

Return on Investment

-145.35%

property-location

Tangenziale Ovest di Benevento Campania, 82100

1 bed • 2 bath • 4 guests

€11,393

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €55/night at 47% occupancy.Projected nightly rate is €62/night at 50% occupancy.

Top 53% of comparables

Top 46% 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.

€11,131

Avg annual revenue

50%

Avg occupancy rate

€62

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

€5k

€10k

€20k

€25k

Sign up to see the data on 40 all comparables

-€4,776

Profit

Revenue

€11,393

Operating Expenses

€10,168

Operating Income

€1,224

Net Effective Rent

€6,000

Profit (Cash Flow)

-€4,776

€3,286

Cash Investment

Renos & Furnishing

€3,191

Setup Costs

€95

Total

€3,286

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-145.35%

Payback Period Days

0