BNBCalc Short Term Rental Rental Arbitrage Analysis Via Carfagna, 7, Capracotta, Province of Isernia, Italy

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€23,037

Profit (Cash Flow)

-€1,188,599

Cash on Cash Return

-37460.7%

Annual Revenue

€23,037

AirDNA projects €104/night at 29% occupancy ($11,039). Airbtics projects €123/night at 36% occupancy ($16,114). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 43% occupancy rate, €147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,180	€15,681	€24,749	€37,298
Occupancy	27%	34%	43%	55%
Nightly Rate	€83	€117	€147	€174

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Clelia	€23,280	€108	57%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 0 (2)
Appartamento nel cuore ❤di Capracotta!	€15,003	€58	69%	1	1	31	€21	❌	❌	✅	Y / Y	⭐️ 0 (0)
In campagna a 200 metri dal centro	€6,694	€52	32%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (4)
MasseriaMontePizzi Glamping Dome	€29,332	€146	55%	1	1	1	€0	❌	✅	❌	N / N	⭐️ 5 (12)
Little sweet appartament	€12,149	€77	43%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (19)
Affitto Castel di Sangro	€25,621	€113	62%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Delightful attic in the center of Roccaraso	€21,102	€134	38%	1	1	31	€63	❌	❌	✅	N / Y	⭐️ 5 (9)
Appartamento centralissimo in residenza signorile	€21,851	€140	38%	1	1	2	€63	❌	❌	✅	Y / Y	⭐️ 5 (25)
Casetta di charme	€31,596	€206	42%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 0 (0)
My mountain hut	€12,717	€94	34%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (25)
Donna Rina - suggestiva casa nel centro storico	€10,737	€77	38%	1	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
B&B MasseriaAcquasalsa - TAVERNA	€13,138	€120	30%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
[ROCCARASO - ROCCACINQUEMIGLIA ] ★ Pav Chalet ★	€12,937	€79	43%	1	1	2	€37	❌	❌	✅	Y / Y	⭐️ 5 (91)
Un loft di benessere	€21,568	€132	42%	1	1	3	€31	❌	❌	✅	N / Y	⭐️ 0 (2)
La taverna di Armando	€14,134	€84	46%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartamento Pulcinella	€22,121	€97	59%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (11)
La Collina by Interhome	€20,825	€129	44%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 5 (3)
"TheCottage"between Roccaraso and Castel di Sangro	€13,989	€66	54%	1	1	31	€31	❌	❌	❌	N / Y	⭐️ 4.5 (32)
Appartamento da Carlo 4 posti letto	€23,784	€157	39%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (2)
Pietrasuite Santa Brigida Deluxe 4	€15,876	€140	31%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Casetta Astoria	€21,558	€150	37%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento centro storico	€18,196	€155	32%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Appartamento a due passi dal centro...	€13,673	€76	49%	1	1	31	€0	❌	❌	✅	Y / N	⭐️ 0 (0)
Finalmente a Casa Casa Vacanze	€11,771	€97	33%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Il Baglivo B&B - Belvedere Ripa	€23,875	€125	52%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Il Rifugio di Miró	€21,507	€169	33%	1	1	31	€31	❌	❌	✅	Y / Y	⭐️ 5 (28)
Mini appartamento a Rivisondoli	€21,615	€174	34%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
Via Roma 44 - YourPlace Abruzzo	€18,837	€110	33%	1	1	1	€136	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

-37,460.73% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€1,188,599	-€2,377,198	-€3,565,797	-€4,754,396	-€5,942,995	-€11,885,991	-€35,657,973
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	-€1,188,599	-€2,377,198	-€3,565,797	-€4,754,396	-€5,942,995	-€11,885,991	-€35,657,973

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-37,460.73%

Payback Period Days

Return on Investment

-37,460.73%

7 Via Carfagna Capracotta, Molise, 86082

1 bed • 1 bath • 1 guests

Monthly Rent

€23,037

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €104/night at 29% occupancy.Projected nightly rate is €123/night at 36% occupancy.

Occupancy Rate

Top 28% 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.

€16,500

Avg annual revenue

36%

Avg occupancy rate

€123

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

€15k

€25k

€35k

-€1,188,599

Profit

Revenue

€23,037

Operating Expenses

€11,636

Operating Income

€11,401

Net Effective Rent

€1,200,000

Profit (Cash Flow)

-€1,188,599

€3,173

Cash Investment

Renos & Furnishing

€3,076

Setup Costs

€97

Total

€3,173

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-37,460.73%

Payback Period Days