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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

136.1%

Cap Rate

42.7%

Return on Investment

152.16%

Via Campania Agropoli, Campania, 84043

8 bed • 5 bath • 10 guests

Purchase Price

$165,711

Annual Revenue

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

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

136.1%

Cap Rate

42.7%

Return on Investment

152.16%