BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Campania, Agropoli, SA, Italy

8 bed • 5 bath • 10 guests • $324,000

BNB

Calc

Annual Revenue

$165,711

Profit (Cash Flow)

$121,083

Cap Rate

42.7%

Annual Revenue

$165,711

AirDNA projects $698/night at 65% occupancy ($165,711).

BNB Calc projects a 65% occupancy rate, $698 rate per night.

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


Return Metrics

136.1% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$121,083$242,166$363,250$484,333$605,417$1,210,834$3,632,503
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$259,199$259,199$259,199$259,199$259,199$259,199$259,199
Down Payment$64,800$64,800$64,800$64,800$64,800$64,800$64,800
Property Appreciation$9,720$19,731$30,043$40,664$51,604$111,428$462,433
Total Return$454,803$585,898$717,293$848,998$981,022$1,646,263$4,418,936

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

136.1%

Cap Rate

42.7%

Return on Investment

152.16%

property-location

Via Campania Agropoli, Campania, 84043

8 bed • 5 bath • 10 guests

$165,711

Annual Revenue


Projected nightly rate is $698/night at 65% occupancy.

Top 101% of comparables

Top 101% of comparables


$121,083

Profit

Revenue

$165,711

Operating Expenses

$27,348

Operating Income

$138,363

Mortgage & Taxes

$17,280

Profit (Cash Flow)

$121,083

$88,960

Cash Investment

Down Payment

$64,800

Renos & Furnishing

$14,440

Closing Costs

$9,720

Total

$88,960

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

136.1%

Cap Rate

42.7%

Profit (Cummulative)

$121,083

$259,200

$14,440

$9,720

$0

Total Gain

$135,368