BNBCalc Short Term Rental Investment Analysis Via Dalmazia, Catania, Sicilia, 95127

2 bed • 1 bath • 4 guests • €120,000

BNB

Calc

Annual Revenue

€21,093

Profit (Cash Flow)

€2,952

Cap Rate

7.8%

Annual Revenue

€21,093

AirDNA projects €84/night at 58% occupancy ($17,792). Airbtics projects €81/night at 71% occupancy ($21,092). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, €81 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,214	€18,792	€28,853	€48,128
Occupancy	60%	73%	86%	93%
Nightly Rate	€55	€69	€89	€138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Fortuna è una casa vacanza	€21,551	€65	90%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (35)
City Center Apartment 37	€19,143	€53	98%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (299)
Gabri Holiday House 1	€10,178	€57	47%	2	1	2	€19	❌	❌	❌	N / Y	⭐️ 4.5 (43)
Design and Comfort in the heart of Catania	€27,332	€88	82%	2	2	1	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Appartamento comfort e relax!	€30,585	€123	68%	2	1.5	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Monserrato House	€18,365	€68	72%	2	2	2	€28	❌	✅	✅	Y / Y	⭐️ 5 (63)
Casa inFiore	€9,214	€50	49%	2	1	3	€7	❌	❌	✅	Y / Y	⭐️ 4.2 (36)
Casa Torrisi A - Luxury Apartment	€24,039	€68	95%	2	2	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (153)
[European Apartment] Town Center + Self Check-in	€18,825	€82	60%	2	2	1	€27	❌	❌	❌	Y / Y	⭐️ 5 (44)
Libertà Frame APT x4 with Terrace and Etna View	€20,890	€58	89%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Giangi’s Garden	€18,579	€58	87%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (39)
Cortile Arabo Guest House Centro Citta'	€17,037	€103	45%	2	2	2	€0	❌	❌	✅	N / Y	⭐️ 0 (1)
Casa Giacinta: Eleganza Storica in centro.	€20,463	€60	93%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (112)
lisa house casa vacanze a Catania	€18,038	€53	92%	2	1	2	€19	❌	❌	✅	N / Y	⭐️ 4.5 (57)
Friends & Family Apartment - Free parking	€25,276	€71	96%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (64)
Carrata House Apartment Catania	€7,834	€64	33%	2	2	3	€24	❌	❌	❌	N / Y	⭐️ 5 (25)
Tembo House - Pantano 1	€46,967	€186	68%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (38)
Azulei Home Luigi Capuana centralissimo	€12,581	€48	72%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Entire apartment, Catania center - Delph's House	€18,775	€79	64%	2	1.5	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (7)
FH Duplex with two bedroom	€36,156	€133	74%	2	2.5	31	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Arté	€15,817	€46	93%	2	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (140)
Ferrini Home via Etnea - Appartamento con 2 camere	€34,325	€138	68%	2	1	31	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
La Casa di Dorotea	€24,757	€86	78%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (68)
Mavi-house	€19,415	€71	75%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Casa vacanze Italia	€16,697	€53	86%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (15)
Allure Home - Catania	€11,759	€70	46%	2	1	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (18)
"Cortile dei Sogni" Apartment N° 1	€15,144	€57	72%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (3)
The Trip House - Between the center and the sea	€16,018	€92	47%	2	1.5	1	€14	❌	✅	❌	Y / Y	⭐️ 5 (4)
Tabula Platino - central charme apartment	€23,376	€81	76%	2	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (43)
Mirone Suite Apartment 2 - Catania Centro	€38,860	€115	92%	2	2	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (3)
La casa di Lia	€12,436	€56	53%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (33)
Welcome Home Cir19087015C233000 CinIT087015C233000	€14,113	€50	76%	2	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (22)
La Terrazza di Turi	€26,005	€89	79%	2	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (86)
Ferrini Home Deluxe con due camere e terrazza	€45,637	€145	86%	2	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (4)
La nuova locandiera CENTRO Catania	€11,183	€42	72%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Deliziosa casetta singola nel cuore di Catania	€9,440	€41	60%	2	1.5	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (16)
Dimora nobiliare del salotto di Catania Bellini	€41,747	€174	64%	2	2	1	€37	❌	❌	❌	Y / Y	⭐️ 0 (0)
Corso Italia Central Flat near the Seafront	€17,053	€52	82%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Dadà Suites	€27,919	€163	46%	2	2	1	€24	❌	✅	❌	Y / Y	⭐️ 5 (5)
Appartamento Canfora 163	€10,355	€88	32%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (1)

Return Metrics

9.29% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,951	€5,903	€8,854	€11,806	€14,758	€29,516	€88,549
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999
Down Payment	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000
Property Appreciation	€3,600	€7,308	€11,127	€15,061	€19,112	€41,269	€171,271
Total Return	€126,551	€133,211	€139,982	€146,867	€153,871	€190,786	€379,820

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.29%

Cap Rate

7.79%

Return on Investment

25.96%

Via Dalmazia Catania, Sicilia, 95127

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€2,951

Annual Profit

7.8%

Cap Rate

9.3%

Cash on Cash

€21,093

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €84/night at 58% occupancy ($17,792.46). Airbtics projects €81/night at 71% occupancy ($21,092).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€21,347

Avg annual revenue

71%

Avg occupancy rate

€81

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

€20k

€35k

€50k

€2,952

Profit

Revenue

€21,093

Operating Expenses

€11,741

Operating Income

€9,351

Mortgage & Taxes

€6,400

Profit (Cash Flow)

€2,952

€31,745

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€4,145

Closing Costs

€3,600

Total

€31,745

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.29%

Cap Rate

7.79%

Return on Investment

25.96%