BNBCalc Short Term Rental Investment Analysis Via Bari, Vieste, Puglia, 71019

2 bed • 1 bath • 4 guests • €195,000

BNB

Calc

Annual Revenue

€22,200

Profit (Cash Flow)

-€6,199

Cap Rate

3.6%

Annual Revenue

€22,200

AirDNA projects €105/night at 58% occupancy ($22,199). Airbtics projects €113/night at 62% occupancy ($25,572). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, €105 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,637	€24,456	€45,976	€63,833
Occupancy	42%	63%	79%	88%
Nightly Rate	€61	€105	€157	€195

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Pinta	€69,157	€225	84%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Infinito - Attico sul mare	€57,970	€198	79%	2	2	1	€126	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
"La Casaruccia" nel Borgo Ottocentesco	€53,742	€171	86%	2	3	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Appartamento panoramico centrale Vieste	€14,420	€99	38%	2	2	6	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
La Casa del Mare - casa vacanze fronte mare.	€43,039	€163	71%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Abitazione a soli 80m dal Pizzomunno	€6,961	€51	36%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
La casa del geko	€44,617	€156	78%	2	2	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Da zio Antonio	€16,839	€108	42%	2	2	6	€49	❌	❌	✅	Y / Y	⭐️ 4.4 (31)
Vieste Mon Amour Panoramic in front of the beach	€15,314	€98	40%	2	1	1	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
Vista mozzafiato: bellissimo loft panoramico	€19,740	€113	44%	2	1	4	€49	❌	❌	❌	N / Y	⭐️ 0 (2)
Casa Vacanza Vieste - Maison del Borgo	€35,591	€121	79%	2	3	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (2)
Attico vista mare	€9,593	€47	52%	2	1	3	€68	❌	❌	❌	Y / N	⭐️ 4.1 (10)
La Casa dei Limoni	€26,002	€107	66%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.6 (14)
Maison Yvonne casa vacanze- parcheggio gratuito	€15,300	€71	57%	2	1	7	€49	❌	❌	❌	Y / Y	⭐️ 5 (29)
Appartamento Centro Vieste Mare 2 Camere 2 Bagni	€14,592	€53	73%	2	2	4	€59	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Casa Filomena	€7,568	€50	40%	2	1	1	€49	❌	✅	❌	Y / Y	⭐️ 4.2 (62)
Appartamento sul mare	€43,201	€126	94%	2	1	7	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Casa Azzurro di Mare	€41,120	€195	55%	2	2	7	€63	❌	❌	❌	Y / Y	⭐️ 0 (0)
I Mandorli di CasaPino a Vieste sul Gargano	€8,912	€51	46%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 4 (35)
Casa Aurora, vicino centro e mare	€17,003	€51	88%	2	1	3	€59	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Casa vacanza Dalì, Vieste	€25,393	€72	96%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (37)
Appartamento Centralissimo: Vieste	€16,812	€81	51%	2	1	5	€68	❌	❌	❌	Y / N	⭐️ 0 (0)
LE CALLE di CasaPino a Vieste sul Gargano	€10,091	€40	68%	2	1	1	€20	❌	❌	✅	N / Y	⭐️ 4.2 (76)
Resort nestled in a centuries-old olive grove	€46,905	€172	74%	2	1	7	€105	✅	✅	✅	Y / Y	⭐️ 4.8 (13)
Antica Scalinata	€47,744	€137	95%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Appartamento Luce in centro	€14,952	€99	40%	2	1	7	€39	❌	❌	✅	Y / N	⭐️ 4.5 (2)
Rosa Blu - Trilocale 5 posti letto	€19,818	€103	42%	2	1	4	€126	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
attico vista mare in pieno centro a vieste	€20,171	€61	87%	2	1	4	€39	❌	❌	❌	N / Y	⭐️ 5 (78)
Elegant apartment in the central area in Vieste	€29,994	€112	69%	2	2	4	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
VIESTECASA appartamenti in villino tipologia G	€21,281	€56	100%	2	1	7	€34	❌	❌	❌	Y / Y	⭐️ 5 (2)
Attico LT dei due mari	€12,150	€62	50%	2	1	2	€39	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Suite Mozart	€22,142	€195	31%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 3 (5)
Lovely 2.5bedroom condo w/ seaview & patio	€53,168	€242	60%	2	3	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Dimora tipica in borgo ottocentesco in centro	€23,622	€83	76%	2	1	2	€49	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
La Casa Nel Borgo per vivere l'ottocento	€15,326	€136	30%	2	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.2 (7)
Appartamento Raffaella -CIS FG07106091000034455	€10,548	€52	55%	2	1	5	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (17)
trilocale in pieno centro a vieste	€25,497	€83	83%	2	1	4	€49	❌	❌	❌	N / Y	⭐️ 4.9 (48)
Nel Vecchio Borgo di Vieste	€39,975	€140	78%	2	2	5	€0	❌	✅	❌	Y / N	⭐️ 0 (0)

Return Metrics

-12.27% 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)	-€6,198	-€12,397	-€18,596	-€24,795	-€30,993	-€61,987	-€185,963
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€156,000	€156,000	€156,000	€156,000	€156,000	€156,000	€156,000
Down Payment	€39,000	€39,000	€39,000	€39,000	€39,000	€39,000	€39,000
Property Appreciation	€5,850	€11,875	€18,081	€24,474	€31,058	€67,063	€278,316
Total Return	€194,651	€194,477	€194,485	€194,679	€195,064	€200,076	€287,353

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.27%

Cap Rate

3.56%

Return on Investment

3.1%

Via Bari Vieste, Puglia, 71019

2 bed • 1 bath • 4 guests

Purchase Price

€22,200

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €105/night at 58% occupancy.Projected nightly rate is €113/night at 62% occupancy.

Occupancy Rate

Top 53% 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.

€26,398

Avg annual revenue

62%

Avg occupancy rate

€113

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

€25k

€50k

€70k

-€6,199

Profit

Revenue

€22,200

Operating Expenses

€15,244

Operating Income

€6,955

Mortgage & Taxes

€13,154

Profit (Cash Flow)

-€6,199

€50,496

Cash Investment

Down Payment

€39,000

Renos & Furnishing

€5,646

Closing Costs

€5,850

Total

€50,496

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.27%

Cap Rate

3.56%

Return on Investment

3.1%