BNBCalc Short Term Rental Investment Analysis Via Asia, Viddalba Province of Sassari, Italy

1 bed • 1 bath • 3 guests • €100,000

BNB

Calc

Annual Revenue

€22,423

Profit (Cash Flow)

€9,012

Cap Rate

9.8%

Annual Revenue

€22,423

AirDNA projects €95/night at 48% occupancy ($16,604). Airbtics projects €80/night at 52% occupancy ($15,263). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, €89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,629	€13,217	€23,601	€44,991
Occupancy	41%	48%	69%	84%
Nightly Rate	€56	€73	€89	€142

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa vacanza con vista panoramica	€12,562	€67	45%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 0 (2)
villetta "aloe" in affitto	€7,570	€44	47%	1	3	3	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
V&E Corallo	€16,084	€89	45%	1	1	31	€52	✅	❌	✅	Y / Y	⭐️ 5 (4)
Affittimoderni Viddalba Sporting - Vispo08	€13,115	€75	47%	1	1	1	€62	✅	❌	✅	Y / Y	⭐️ 0 (0)
Appartamento Sardegna mare	€12,605	€89	34%	1	1	4	€72	✅	❌	✅	Y / N	⭐️ 5 (5)
Casa Ravat Viddalba	€21,395	€66	84%	1	1	3	€52	❌	✅	✅	Y / Y	⭐️ 4.5 (32)
Confortevole monolocale	€11,027	€45	67%	1	1	7	€0	❌	❌	❌	N / Y	⭐️ 5 (24)
Villetta f.New climatizzata con giardino e piscina	€17,598	€72	66%	1	1	3	€52	✅	✅	✅	Y / N	⭐️ 4.5 (21)
Home Ermanno con giardino a 5 minuti dal mare	€21,950	€86	69%	1	1	3	€52	✅	✅	✅	Y / Y	⭐️ 4.5 (30)
Bellissimo bilocale con piscina	€22,973	€137	44%	1	1	3	€52	✅	❌	✅	Y / Y	⭐️ 0 (9)
House nature oasi swimming pool, sea and spa	€13,319	€71	50%	1	1	3	€88	✅	✅	❌	Y / Y	⭐️ 5 (8)
Spritz home - Casa Vacanze	€33,288	€147	57%	1	1	5	€103	✅	✅	✅	Y / Y	⭐️ 5 (5)
Ottimo appartamento in complesso con piscina	€5,319	€38	35%	1	1	6	€31	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
ELISABETH APARTMENT	€15,662	€83	51%	1	1	5	€62	✅	✅	✅	Y / Y	⭐️ 5 (17)
Appartamento Nord Sardegna	€29,366	€84	89%	1	1	31	€62	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
Dòmo#30 • Villa with Pool, Garden, and Parking	€29,245	€111	72%	1	1	4	€0	✅	❌	✅	Y / Y	⭐️ 5 (12)
Bungalow	€10,631	€42	69%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 4.8 (25)
Casa Flo	€9,608	€54	44%	1	1	7	€62	✅	✅	✅	Y / Y	⭐️ 4.5 (6)
Appartamento in residence	€13,117	€61	51%	1	1	5	€51	✅	❌	✅	Y / Y	⭐️ 5 (3)
Casa Mare Viddalba - CIN IT090082C2000S1585	€12,327	€77	44%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Villetta 55m² in Viddalba (SS)	€16,049	€57	75%	1	1	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (4)
villetta a schiera nonsolomare-viddalba lic. P8221	€9,137	€43	58%	1	1	6	€0	❌	❌	✅	Y / N	⭐️ 4.5 (3)
Affittimoderni Viddalba Bouganville - Vibo07	€12,204	€75	44%	1	1	1	€62	✅	❌	✅	Y / N	⭐️ 0 (2)
Nido al nord della Sardegna	€13,446	€92	40%	1	1	2	€0	✅	✅	✅	Y / N	⭐️ 5 (5)
Casa Patrizia	€21,926	€83	71%	1	1	5	€123	✅	❌	❌	Y / N	⭐️ 5 (5)
Apartament Bellavista Viddalba	€28,251	€155	48%	1	1	1	€291	✅	❌	❌	Y / N	⭐️ 0 (1)
Casa vacanze a viddalba mare e terme	€10,418	€46	62%	1	1	5	€82	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Dòmo#14 • Villa with Pool, Garden, and Parking	€21,767	€142	42%	1	1	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (4)
Delizioso e Accogliente Monolocale	€16,843	€62	74%	1	1	7	€0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Appartamento con giardino e piscina	€8,906	€51	48%	1	1	3	€0	✅	❌	✅	Y / N	⭐️ 5 (2)
Casa Vacanze Perla Azzurra	€22,549	€67	92%	1	1	3	€52	✅	✅	❌	Y / Y	⭐️ 5 (19)
Affittimoderni Viddalba Stelle Marine - Vism11	€26,701	€78	93%	1	1	1	€62	✅	❌	✅	Y / N	⭐️ 2.5 (3)
Holidays in North Sardinia	€14,006	€38	100%	1	1	5	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (12)

Return Metrics

16.07% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€9,011	€18,023	€27,035	€36,046	€45,058	€90,117	€270,352
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€49,999	€49,999	€49,999	€49,999	€49,999	€49,999	€49,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€112,011	€124,113	€136,307	€148,597	€160,986	€224,509	€513,078

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.07%

Cap Rate

9.76%

Return on Investment

26.03%

Via Asia Viddalba, Sardegna, 07030

1 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

€4,722

Annual Profit

9.8%

Cap Rate

16.1%

Cash on Cash

€22,423

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €95/night at 48% occupancy.Projected nightly rate is €80/night at 52% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€15,180

Avg annual revenue

52%

Avg occupancy rate

€81

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

€15k

€25k

€35k

€9,012

Profit

Revenue

€22,423

Operating Expenses

€12,661

Operating Income

€9,762

Mortgage & Taxes

€750

Profit (Cash Flow)

€9,012

€53,050

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€3,050

Total

€53,050

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.07%

Cap Rate

9.76%

Return on Investment

26.03%