BNBCalc Short Term Rental Investment Analysis Via Appiano, Mazzeo, Sicilia, 98039

1 bed • 1 bath • 1 guests • $170

BNB

Calc

Annual Revenue

$20,658

Profit (Cash Flow)

$7,721

Cap Rate

4546.9%

Annual Revenue

$20,658

AirDNA projects $93/night at 51% occupancy ($17,323). Airbtics projects $101/night at 56% occupancy ($20,658). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,694	$19,075	$29,894	$41,822
Occupancy	42%	55%	71%	83%
Nightly Rate	$75	$93	$113	$135

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Letojanni sul mare	$7,039	$55	33%	1	1	2	$11	❌	❌	❌	N / N	⭐️ 4.5 (10)
Baia Aurora	$51,196	$269	52%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Appartamento Mare Bilocale Letojanni Taormina	$19,397	$86	61%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (52)
Apartment 50 m from the Beach with Parking	$23,647	$91	71%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Taonasi PAOLO BEACH Mazzeo	$19,880	$70	74%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (38)
Peter's House (A 20 Metri dal Mare)	$14,713	$67	60%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Corallo Azzurro	$32,230	$119	74%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (96)
Sunrise Home	$26,901	$105	70%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
Confortevole casa fronte mare	$11,662	$67	45%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
TAORMINA by the sea, Corallo House (sea front)	$36,736	$116	85%	1	1	2	$54	✅	❌	✅	Y / Y	⭐️ 5 (36)
Sun and Sea Suite	$31,319	$103	83%	1	1	4	$22	❌	❌	❌	Y / Y	⭐️ 5 (27)
APPARTAMENTO MARE PANORAMICO	$12,003	$58	51%	1	1	31	$38	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Casa Peppino	$17,510	$92	52%	1	2	31	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Loft Balcone sul Mare	$37,377	$160	63%	1	1	3	$54	❌	❌	❌	N / Y	⭐️ 5 (4)
The bus outside the house to Taormina Center	$25,718	$130	52%	1	2	2	$81	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Piccolo e Confortevole	$11,836	$77	42%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Essenze di Sicilia Apartment - Letojanni Taormina	$18,158	$60	78%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
The Sea Rooms - Lasca	$18,675	$144	35%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 0 (1)
Casa Antonella- sita a Letojanni con vista mozzafi	$17,349	$60	79%	1	1	3	$0	❌	❌	✅	N / N	⭐️ 4 (17)
Gardenhouse on the beach apartment n.3	$31,543	$100	84%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (23)
Taormina spiaggia "Casa Sole Mare" da Annalisa	$14,635	$93	43%	1	1	2	$27	❌	❌	✅	N / Y	⭐️ 5 (4)
House 20m from the sea, 10 min from Taormina	$18,307	$122	41%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa Trinacria	$18,490	$93	54%	1	1	1	$3	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cozy Apartment w/view onTaormina	$12,741	$59	59%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (10)
Taormina beach apartament	$19,728	$77	70%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (5)
Incanto a Letojanni	$11,561	$81	39%	1	1	4	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Milly House mid floor near the sea	$24,110	$135	48%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Primavera Apartment19083097C203947 turistico/breve	$20,978	$80	71%	1	1	4	$32	❌	❌	❌	Y / Y	⭐️ 5 (15)
Taormina beach Largo Cannizzaro apartments casa 2	$18,367	$87	54%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 0 (0)
Piazzetta Apartment19083097C203947 turistico/breve	$29,887	$87	92%	1	1	4	$27	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
The Sea Rooms - Fonda	$26,280	$119	59%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 0 (0)
Taomare	$9,442	$60	43%	1	1.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4 (4)
Cosy little place by the beach	$13,772	$66	57%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento mareTaormina The Dormouse	$34,641	$104	91%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Taormina beach Largo Cannizzaro apartments- Casa 1	$21,812	$101	59%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

239.24% 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)	$7,720	$15,441	$23,162	$30,882	$38,603	$77,207	$231,621
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$135	$135	$135	$135	$135	$135	$135
Down Payment	$34	$34	$34	$34	$34	$34	$34
Property Appreciation	$5	$10	$15	$21	$27	$58	$242
Total Return	$7,895	$15,621	$23,347	$31,074	$38,800	$77,435	$232,034

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

239.24%

Cap Rate

4,546.94%

Return on Investment

239.47%

Via Appiano Mazzeo, Sicilia, 98039

1 bed • 1 bath • 1 guests

Purchase Price

41307

Airbnb Investor Score

$7,720

Annual Profit

4546.9%

Cap Rate

239.2%

Cash on Cash

$20,658

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $93/night at 51% occupancy.Projected nightly rate is $101/night at 56% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$20,529

Avg annual revenue

56%

Avg occupancy rate

$101

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

$20k

$35k

$50k

$7,721

Profit

Revenue

$20,658

Operating Expenses

$12,928

Operating Income

$7,730

Mortgage & Taxes

Profit (Cash Flow)

$7,721

$3,227

Cash Investment

Down Payment

$34

Renos & Furnishing

$3,188

Closing Costs

Total

$3,227

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

239.24%

Cap Rate

4,546.94%

Return on Investment

239.47%