BNBCalc Short Term Rental Investment Analysis Via Aurelia, Varigotti, Liguria, 17024

3 bed • 2 bath • 6 guests • €600,000

BNB

Calc

Annual Revenue

€73,268

Profit (Cash Flow)

€22,867

Cap Rate

9.1%

Annual Revenue

€73,268

AirDNA projects €363/night at 36% occupancy ($47,730). Airbtics projects €177/night at 59% occupancy ($38,066). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, €295 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,316	€36,278	€49,295	€76,370
Occupancy	51%	60%	68%	77%
Nightly Rate	€129	€163	€195	€262

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Al mare in un antico palazzo con Garage biciclette	€30,446	€143	58%	3	1	4	€157	❌	❌	✅	Y / Y	⭐️ 4.8 (163)
La Maison du Soleil Villa	€63,417	€257	61%	3	3	4	€188	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
La Casa di Dado & Bomi.Mare, Relax, Sport e Natura	€32,371	€165	53%	3	1	2	€83	❌	❌	✅	Y / N	⭐️ 4.8 (58)
Typical Flat 50mt from the sea	€33,145	€139	65%	3	1	3	€57	❌	❌	✅	Y / Y	⭐️ 4.8 (236)
Rustico immerso nella natura	€37,200	€149	68%	3	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Antica casa nel nucleo storico 009029 - LT - 0982	€17,535	€92	43%	3	1	5	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Casa Diego Finale Ligure	€46,029	€152	81%	3	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
FINALMarina mare 50m (009029-LT-0820) NO ASCENSORE	€19,209	€94	55%	3	1	2	€63	❌	❌	✅	Y / Y	⭐️ 5 (123)
Casa Leon - Stupendo appartamento vicino al mare	€31,264	€155	54%	3	1	5	€105	❌	❌	✅	N / Y	⭐️ 5 (1)
L’appartamento : Nel centro di Finale Ligure	€24,709	€121	55%	3	1	7	€105	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Finestra su uno dei borghi più belli d'Italia-Park	€26,942	€73	98%	3	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (330)
Villa Sara by Interhome	€70,323	€196	98%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Italianway -Il Borgo apartments A1	€40,090	€168	64%	3	2	1	€63	✅	❌	✅	Y / Y	⭐️ 4.3 (16)
Hostdomus - Casa Ester	€64,679	€396	42%	3	3	1	€157	❌	❌	❌	Y / Y	⭐️ 4 (4)
Casa Vacanze a San Bernardino	€41,245	€163	68%	3	2	3	€94	❌	❌	❌	Y / N	⭐️ 4.8 (69)
Ancient Saracen houses with breathtaking views	€51,156	€271	51%	3	2	3	€99	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Wonderful Italy \| Arcani Family Apartment	€39,076	€150	70%	3	1	1	€63	❌	❌	❌	Y / Y	⭐️ 3 (4)
100 m from the sea - bikes storage available	€38,709	€158	66%	3	2	4	€151	❌	❌	❌	Y / Y	⭐️ 4.8 (129)
Finale Ligure sea, history, outdoor	€26,779	€92	77%	3	2	2	€66	❌	❌	✅	Y / Y	⭐️ 4.6 (178)
Ca Jean si affitta anche lunghi periodi inverno	€18,828	€131	39%	3	1	7	€73	❌	❌	✅	Y / Y	⭐️ 4.4 (31)
Parkside-apartments. Collinamare	€34,061	€137	68%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
La terrazza dei Saraceni - Ritiri Yoga	€48,762	€262	50%	3	2	3	€94	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Alloggio con terrazza sul mare.	€44,678	€257	47%	3	2	3	€83	❌	❌	✅	Y / Y	⭐️ 4.8 (106)
La casa sul fiume Aquila	€39,006	€175	61%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Casa Mirto, Borgo Isasco CITR 009029-CAV-0027	€96,236	€417	63%	3	3	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Appartamento signorile, Finale Ligure Pia Centro	€72,636	€187	98%	3	2	7	€157	❌	❌	❌	Y / N	⭐️ 5 (2)
3 bedroom amazing apartment in Spotorno	€27,709	€101	75%	3	1	1	€0	❌	❌	✅	Y / N	⭐️ 3.8 (6)
HostRiviera Casa Silla bike room	€38,149	€169	61%	3	1	1	€74	❌	❌	✅	Y / N	⭐️ 4.5 (4)
BEAUTIFUL HILL & SEA	€27,859	€123	60%	3	2	2	€73	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
'Impy' house. Detached with garden. Parking	€34,487	€164	57%	3	2	3	€74	✅	❌	❌	Y / Y	⭐️ 4.7 (13)
Direttamente sulla spiaggia di Finale Ligure!	€37,463	€195	48%	3	2	4	€83	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
Due passi dal mare e dai monti - CITRA: LT-0002	€30,349	€110	75%	3	1	6	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Super Attico "Scaletta" terrazza panoramica	€32,511	€171	52%	3	2	7	€136	✅	✅	✅	Y / Y	⭐️ 4.6 (91)
Villa Cuckoo's Nest	€63,070	€251	67%	3	2	2	€152	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Grande appartamento CITRA 009029-LT-0318	€45,894	€208	60%	3	2	3	€105	❌	❌	✅	Y / Y	⭐️ 4.9 (40)
Splendido alloggio, 7 posti letto, 100 mt dal mare	€37,912	€179	58%	3	1	10	€0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Alloggio in Piazza Milano	€24,485	€112	56%	3	1	3	€74	❌	❌	❌	Y / N	⭐️ 5 (11)

Return Metrics

15.85% 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)	€22,866	€45,733	€68,599	€91,466	€114,333	€228,666	€685,999
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€479,999	€479,999	€479,999	€479,999	€479,999	€479,999	€479,999
Down Payment	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000
Property Appreciation	€18,000	€36,540	€55,636	€75,305	€95,564	€206,349	€856,357
Total Return	€640,866	€682,273	€724,236	€766,771	€809,897	€1,035,016	€2,142,356

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.85%

Cap Rate

9.14%

Return on Investment

34.2%

Via Aurelia Varigotti, Liguria, 17024

3 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

€22,866

Annual Profit

9.1%

Cap Rate

15.9%

Cash on Cash

€73,268

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €363/night at 36% occupancy.Projected nightly rate is €177/night at 59% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

€38,561

Avg annual revenue

59%

Avg occupancy rate

€177

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

€65k

€95k

€22,867

Profit

Revenue

€73,268

Operating Expenses

€18,402

Operating Income

€54,866

Mortgage & Taxes

€31,999

Profit (Cash Flow)

€22,867

€144,189

Cash Investment

Down Payment

€120,000

Renos & Furnishing

€6,189

Closing Costs

€18,000

Total

€144,189

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.85%

Cap Rate

9.14%

Return on Investment

34.2%