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 Rental Arbitrage Analysis Via Case Nuove, Mascalucia, Sicilia, 95030

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$16,809

Profit (Cash Flow)

$5,528

Cash on Cash Return

85.4%

Annual Revenue

$16,809

AirDNA projects $78/night at 59% occupancy ($16,808). Airbtics projects $158/night at 49% occupancy ($28,277). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $78 rate per night.

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

Percentiles25%50%75%90%
Revenue$11,483$23,812$48,003$72,348
Occupancy35%48%62%71%
Nightly Rate$87$131$206$269

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Wonderful Italy | Siliqua House with Garden

No image available

$16,148
$82
51%
331$140❌❌❌Y / Y⭐️ 4 (4)
'VILLA LINDA' - CASA TIPICA SICILIA

No image available

$12,487
$69
45%
313$32❌❌❌Y / Y⭐️ 4 (1)
Charming house with garden on the slopes of Etna

No image available

$38,198
$125
82%
331$32❌❌❌N / Y⭐️ 5 (41)
Villa Agathae

No image available

$44,368
$126
92%
3110$54❌❌✅Y / Y⭐️ 5 (2)
Villa with antique charm and modern comfort

No image available

$49,044
$268
50%
333$0✅❌✅Y / Y⭐️ 5 (14)
Il nido di Ale sull’Etna

No image available

$29,333
$120
65%
332$27❌❌❌Y / Y⭐️ 5 (108)
La casa dell'Upupa on Etna -

No image available

$15,497
$90
32%
333$129✅❌❌Y / Y⭐️ 4.8 (11)
Gea Apartment Etna

No image available

$21,404
$136
43%
332$0❌✅❌N / Y⭐️ 5 (9)
Etna casa a Nicolosi alle pendici dei Monti Rossi

No image available

$10,881
$67
37%
313$54❌❌✅Y / N⭐️ 4.8 (29)
Villa Tenute Foti Randazzese

No image available

$24,831
$137
49%
333$43❌✅❌Y / N⭐️ 5 (2)
EtnaKatane

No image available

$35,184
$148
64%
312$43✅❌❌Y / Y⭐️ 4.8 (74)
Jaqard: Appartmento intero

No image available

$27,926
$109
70%
321$0❌❌❌Y / Y⭐️ 4.5 (14)
Villa Adriana alle pendici dell'Etna

No image available

$14,023
$79
47%
322$86❌✅✅Y / Y⭐️ 4.3 (15)
[Etna] Villa Francesca

No image available

$59,085
$244
66%
333$108✅❌✅Y / Y⭐️ 4.8 (159)
Apartment in Villa in the Green

No image available

$8,901
$64
38%
323$0❌❌❌N / N⭐️ 3 (1)
Una villetta tra mare e vulcano

No image available

$10,886
$86
32%
322$22❌❌✅Y / Y⭐️ 4.5 (8)
Borgo Dietroserra

No image available

$47,346
$196
66%
334$0✅❌❌Y / Y⭐️ 5 (1)
Terra Lavica Luxury home holidays

No image available

$24,091
$162
40%
323$38❌❌✅Y / Y⭐️ 4.8 (99)
Villa with pool and sea view near Etna and Catania

No image available

$84,316
$547
40%
345$162✅❌✅Y / Y⭐️ 4.5 (14)
Nicolosi-Pedara villa incantevole con piscina

No image available

$18,973
$108
48%
322$0✅❌✅Y / Y⭐️ 4.8 (77)
19th century house with gardens, sea view and wifi

No image available

$55,222
$164
92%
321$0❌❌❌Y / Y⭐️ 4.9 (19)
villa Dafne

No image available

$34,148
$230
38%
333$108✅✅✅Y / Y⭐️ 5 (13)
♦ Relax in a Peaceful Villa near Etna & Catania ♦

No image available

$19,175
$169
31%
321$0✅❌❌Y / Y⭐️ 4.8 (92)
Ombria

No image available

$11,331
$86
36%
313$0❌❌❌Y / N⭐️ 0 (0)
Villa Ludovica - Per 6 persone

No image available

$30,357
$143
58%
311$0❌❌❌Y / Y⭐️ 4.2 (9)
3 Bedrooms Attic Rooftop

No image available

$15,854
$76
57%
311$0❌❌❌Y / Y⭐️ 4.7 (32)
Appartamento tra mare e vulcano Etna

No image available

$46,116
$210
60%
331$0❌❌❌Y / Y⭐️ 4.5 (2)
Rifugio ai piedi dell'Etna

No image available

$20,745
$109
52%
323$0❌❌✅Y / Y⭐️ 5 (2)
Gramsci Holiday House

No image available

$11,448
$92
34%
321$0❌❌❌Y / N⭐️ 4 (2)
Etna Volcano Relais-Indip. villa

No image available

$46,745
$206
62%
332$0❌❌✅Y / N⭐️ 5 (4)
Sicilian luxury Villa near Etna

No image available

$55,734
$282
54%
367$162✅❌✅Y / Y⭐️ 2 (1)
Queen Etna, beautiful pool, garden and landscape

No image available

$54,022
$209
70%
337$108✅✅❌Y / Y⭐️ 4.8 (25)
VILLA GLORIA MARIA Natura e piscina

No image available

$21,128
$93
56%
322$108✅❌✅Y / Y⭐️ 3.6 (5)
Appartamento incantevole alle pendici dell'Etna.

No image available

$16,470
$48
93%
311$11❌❌❌N / N⭐️ 5 (1)

Return Metrics

85.35% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,527$11,055$16,582$22,110$27,637$55,275$165,827
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$5,527$11,055$16,582$22,110$27,637$55,275$165,827

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

85.35%

Payback Period Days

427

Return on Investment

85.35%

property-location

Via Case Nuove Mascalucia, Sicilia, 95030

3 bed • 2 bath • 8 guests

$16,809

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $78/night at 59% occupancy ($16,808.52). Airbtics projects $158/night at 49% occupancy ($28,277).

Top 31% of comparables

Top 83% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$27,770

Avg annual revenue

49%

Avg occupancy rate

$158

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

$30k

$60k

$85k

Sign up to see the data on 40 all comparables

$5,528

Profit

Revenue

$16,809

Operating Expenses

$11,281

Operating Income

$5,528

Net Effective Rent

$0

Profit (Cash Flow)

$5,528

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

85.35%

Payback Period Days

427

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service