BNBCalc Short Term Rental Investment Analysis Via Buranco, Monterosso al Mare, Liguria, 19016

1 bed • 1 bath • 2 guests • €160,000

BNB

Calc

Annual Revenue

€56,836

Profit (Cash Flow)

€31,786

Cap Rate

25.2%

Annual Revenue

€56,836

AirDNA projects €171/night at 62% occupancy ($38,610). Airbtics projects €168/night at 75% occupancy ($45,915). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 82% occupancy rate, €190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€32,377	€43,203	€57,454	€75,817
Occupancy	67%	76%	82%	96%
Nightly Rate	€131	€154	€190	€214

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Great Location Private Entrance Monterosso	€34,764	€122	77%	1	1	1	€26	❌	❌	❌	N / Y	⭐️ 4.9 (673)
Romantic little Pirate's House, strong WiFii	€35,672	€119	81%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 4.7 (538)
i coralli apartment historic centre	€39,233	€206	52%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.4 (36)
Casa di Giò	€37,949	€109	94%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (210)
CASA ACCIUGHINA	€42,329	€168	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
MONTEROSSO LOVE NEST 1 piano Centro Storico	€44,640	€162	75%	1	1	2	€31	❌	✅	✅	Y / Y	⭐️ 4.7 (203)
La Casa di Giudi	€46,391	€147	86%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (154)
XX Street	€37,281	€133	76%	1	1	2	€31	❌	❌	✅	N / Y	⭐️ 5 (447)
Appartamento vicinissimo al mare con terrazzo e AC	€31,529	€131	65%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (96)
La casetta via XX, Monterosso CITRA011019-LT-0081	€27,077	€92	80%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (189)
La casetta di Silvia ti aspetta!	€30,293	€172	48%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Casa Sophia, TerreMarine	€41,094	€172	64%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.7 (22)
Nel Cuore di Monterosso [ ☆☆☆☆☆ ] Cinque Terre	€42,968	€141	82%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Picabon Apartment with AC Balcony 011019-LT-0358	€50,676	€253	54%	1	1	1	€72	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Bellissimo bilocale a due passi dal mare 🌊	€42,035	€159	72%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.9 (219)
La Casetta Rosa	€50,934	€145	95%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 4.9 (314)
Casa Palasgio Monterosso 011019-LT-0134	€97,435	€271	98%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 5 (218)
miky's house	€51,524	€192	73%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
A casa di Renata	€56,797	€189	82%	1	2	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
"La Luna sul Mare" - Holiday Apartment	€62,616	€214	80%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Monolocale Fiorino	€29,010	€117	68%	1	1	4	€0	❌	❌	❌	N / Y	⭐️ 4.8 (75)
Appartamento Corone - B	€26,508	€142	50%	1	1	3	€32	❌	❌	✅	N / N	⭐️ 4.5 (21)
Appartamento Onda - Monterosso al Mare - 5 terre	€48,533	€131	100%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
"appartamento IL LIMONE" - cinque terre - bilocale	€39,279	€131	81%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (212)
Cottage with amazing sea view 5T	€39,671	€171	62%	1	1	3	€104	❌	❌	❌	N / Y	⭐️ 5 (416)
Il cormorano - Citra 011019-LT-0371	€38,797	€126	84%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (102)
Casa Isabella De Luxe Studio	€55,518	€222	67%	1	1	2	€145	❌	❌	✅	N / Y	⭐️ 4.5 (9)
XX di Mare, TerreMarine	€98,544	€486	55%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Cinque Terre Casa Gemelli: Federica (with Balcony)	€57,057	€161	96%	1	1	3	€41	❌	❌	❌	N / Y	⭐️ 5 (13)
apt. ocean view front main beach	€56,576	€195	79%	1	1	2	€104	❌	❌	❌	Y / Y	⭐️ 4.7 (223)
Studio flat Monterosso historic center	€24,681	€92	72%	1	1	2	€52	❌	❌	❌	N / Y	⭐️ 4.8 (401)
Casa Carla Monterosso 011019-LT-0135	€46,028	€132	94%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 5 (169)
La Casetta della Pina CITRA 011019-LT-0111	€59,885	€207	79%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (220)
Dume Cosy Apt - Central - Near the beach with A.C.	€46,089	€171	72%	1	1	2	€119	❌	❌	❌	N / Y	⭐️ 4.8 (38)
Appartamento Mesco - A	€36,325	€146	67%	1	1	3	€31	❌	❌	✅	N / N	⭐️ 4.5 (39)
Nausicaa	€23,256	€150	35%	1	1	2	€93	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Corner 89	€55,943	€197	76%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.6 (21)
La casa di Cinzia - Cinque Terre	€38,584	€106	99%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (204)
LA CASA AZZURRA - CAMERA DOPPIA CON CUCINA	€42,523	€141	82%	1	1	2	€37	❌	❌	❌	N / N	⭐️ 4.8 (243)
Cinque Terre Casa Gemelli:Tommaso (with Terrace)	€67,108	€190	96%	1	1	3	€41	❌	❌	❌	N / Y	⭐️ 5 (19)

Return Metrics

79.72% 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)	€31,786	€63,572	€95,358	€127,144	€158,930	€317,861	€953,584
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€127,999	€127,999	€127,999	€127,999	€127,999	€127,999	€127,999
Down Payment	€32,000	€32,000	€32,000	€32,000	€32,000	€32,000	€32,000
Property Appreciation	€4,800	€9,744	€14,836	€20,081	€25,483	€55,026	€228,361
Total Return	€196,586	€233,316	€270,194	€307,226	€344,414	€532,888	€1,341,946

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

79.72%

Cap Rate

25.19%

Return on Investment

97.41%

Via Buranco Monterosso al Mare, Liguria, 19016

1 bed • 1 bath • 2 guests

Purchase Price

407

Airbnb Investor Score

€31,786

Annual Profit

25.2%

Cap Rate

79.7%

Cash on Cash

€56,836

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €171/night at 62% occupancy.Projected nightly rate is €168/night at 75% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€45,828

Avg annual revenue

75%

Avg occupancy rate

€167

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

€20k

€45k

€70k

€100k

€31,786

Profit

Revenue

€56,836

Operating Expenses

€16,517

Operating Income

€40,319

Mortgage & Taxes

€8,533

Profit (Cash Flow)

€31,786

€39,871

Cash Investment

Down Payment

€32,000

Renos & Furnishing

€3,071

Closing Costs

€4,800

Total

€39,871

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

79.72%

Cap Rate

25.19%

Return on Investment

97.41%