BNBCalc Short Term Rental Investment Analysis Via Bagheria, Palermo, Sicilia, 90135

2 bed • 2 bath • 4 guests • €100,000

BNB

Calc

Annual Revenue

€9,940

Profit (Cash Flow)

-€9,180

Cap Rate

-3.6%

Annual Revenue

€9,940

AirDNA projects €56/night at 49% occupancy ($9,939). Airbtics projects €61/night at 62% occupancy ($13,794). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 49% occupancy rate, €56 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,906	€13,564	€18,780	€24,246
Occupancy	49%	64%	69%	80%
Nightly Rate	€48	€56	€72	€80

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
An apartment a short distance from the city centre	€12,158	€51	62%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (9)
Delizioso appartamento in città	€13,011	€41	80%	2	1	1	€43	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
House il Conte	€12,599	€55	63%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Sol&Luna 1909	€17,076	€79	56%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (57)
Rosa Apartament	€18,303	€54	91%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (17)
Casa Cipressi - Apartment near to Zisa Castle	€8,106	€48	42%	2	1	2	€20	❌	❌	❌	Y / N	⭐️ 4.8 (60)
Casa di Frelli 2	€16,754	€65	70%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Casa al-Aziza, la splendida, Palermo, Italia.	€9,409	€50	50%	2	1	3	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Appartamento alla Zisa Biddizzi	€11,829	€73	44%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Libertá 102	€24,215	€90	69%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (8)
Qas'at apartment	€17,955	€66	74%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Confortevole Loft a Palermo	€11,121	€47	64%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (155)
casa vacanza pitrè holiday house	€12,442	€49	69%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Casa Milu' la casa che fa per Voi	€5,193	€32	44%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
casa Maria	€10,602	€64	44%	2	1	1	€14	❌	❌	✅	Y / Y	⭐️ 4 (3)
Casa Vacanze da Peppe	€6,856	€46	41%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (7)
Max's Apartment Cin It082053c205jk6kk7	€15,176	€63	65%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Cordova Luxury Suite	€28,347	€111	69%	2	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Sciuti Apartment #2 - Casa Sciuti	€25,180	€107	64%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (38)
Itiseasy Palermo 1 Private Apartment	€19,137	€51	98%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (197)
Itiseasy Palermo 2 Private Apartment	€17,865	€54	87%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Splendid Chalet on a rooftop	€9,944	€53	51%	2	1	3	€10	❌	❌	❌	N / Y	⭐️ 5 (144)
Casa Rosetta, luxury apartment Palermo, Mondello	€15,737	€72	60%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (26)
A Palermo Sono	€14,121	€53	73%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Bohème Sicily Home, con balcone	€16,399	€66	66%	2	1	3	€14	❌	❌	❌	Y / Y	⭐️ 5 (22)
Dimora Borghese “Florio”	€23,974	€95	68%	2	1	3	€48	❌	❌	❌	N / Y	⭐️ 5 (19)
I LEALI liberty apartment 2 steps from the center	€13,692	€78	48%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Appartamento Palermo Tusa Apartment	€7,864	€38	55%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.2 (7)
A 2 PASSI DAL CENTRO CON POSTO AUTO	€11,596	€44	69%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
Wonderful Italy \| Casa Padovani con Terrazza	€14,614	€61	63%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 3 (2)
Notarbartolo House - Palermo	€20,864	€72	79%	2	1	3	€10	❌	❌	❌	N / Y	⭐️ 4.9 (36)
Guest House Sciuti - "Stone House"	€11,780	€46	69%	2	1	2	€67	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Wonderful Italy \| Casa Lamuri in Centro	€15,323	€60	66%	2	1	1	€53	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Nonna Sasà	€9,658	€56	47%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (1)
L’amaca - Proppro - bilocale in centro	€10,238	€39	72%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
Da Rosina	€8,165	€40	48%	2	1	3	€34	❌	❌	✅	Y / N	⭐️ 5 (1)
Tranquillità e privacy Sleep Art	€13,976	€78	49%	2	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (4)
Alla splendida Zisa best price and free wifi	€22,036	€61	98%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (362)
CASA PRIMAVERA	€8,524	€58	40%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (8)
Casa Qanat_ Relax in centro	€13,551	€73	49%	2	1	2	€39	❌	❌	✅	Y / Y	⭐️ 4.6 (22)

Return Metrics

-31.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€9,180	-€18,360	-€27,540	-€36,720	-€45,900	-€91,800	-€275,400
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999	€79,999
Down Payment	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000	€20,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€93,819	€87,729	€81,732	€75,830	€70,027	€42,591	-€32,674

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-31.84%

Cap Rate

-3.6%

Return on Investment

-16.55%

Via Bagheria Palermo, Sicilia, 90135

2 bed • 2 bath • 4 guests

Purchase Price

€9,940

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €56/night at 49% occupancy.Projected nightly rate is €61/night at 62% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

€14,384

Avg annual revenue

62%

Avg occupancy rate

€60

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

€30k

-€9,180

Profit

Revenue

€9,940

Operating Expenses

€13,547

Operating Income

-€3,607

Mortgage & Taxes

€5,573

Profit (Cash Flow)

-€9,180

€28,823

Cash Investment

Down Payment

€20,000

Renos & Furnishing

€5,823

Closing Costs

€3,000

Total

€28,823

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-31.84%

Cap Rate

-3.6%

Return on Investment

-16.55%