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 del Cipresso, 3, Genoa, Metropolitan City of Genoa, Italy

2 bed • 1 bath • 4 guests • €56,000

BNB

Calc

Annual Revenue

€22,591

Profit (Cash Flow)

€7,528

Cap Rate

14.4%

Annual Revenue

€22,591

AirDNA projects €109/night at 56% occupancy ($22,354). Airbtics projects €98/night at 63% occupancy ($22,590). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, €98 rate per night.

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

Percentiles25%50%75%90%
Revenue€13,944€22,379€33,428€45,676
Occupancy50%66%76%86%
Nightly Rate€75€91€118€143

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
Due Passi dal Porto

No image available

€28,252
€89
86%
211€20❌❌❌Y / Y⭐️ 5 (101)
City Centre - 3 min Aquarium

No image available

€44,355
€161
73%
231€44❌❌❌N / Y⭐️ 4.5 (17)
appartamento vacanze BREDA

No image available

€33,439
€127
72%
212€0❌❌✅N / Y⭐️ 5 (22)
Genova Genuina - authentic & comfortable

No image available

€24,231
€123
52%
212€60❌❌❌Y / Y⭐️ 5 (34)
Comodo treno, centro Acquario. 4 posti letto

No image available

€13,618
€73
48%
211€31❌❌❌Y / Y⭐️ 4.5 (16)
"La Casa Del Porto" Via Gramsci 41/1

No image available

€18,406
€68
71%
212€25❌❌❌Y / Y⭐️ 4.5 (72)
OTELLO Apt - Best Location, Close train station.

No image available

€17,049
€87
52%
212€40❌❌❌N / Y⭐️ 5 (117)
Casa Vacanze Al fronte del Porto

No image available

€19,100
€86
59%
211€25❌❌✅Y / Y⭐️ 4 (24)
Genova La Fortuna Roomy Apt x4 & Panoramic Balcony

No image available

€23,821
€76
78%
211€70❌❌❌Y / Y⭐️ 4 (8)
Appartamento Panoramico a 5 minuti dall’acquario.

No image available

€41,836
€142
79%
213€40❌❌❌Y / Y⭐️ 5 (97)
Casa Gabriella

No image available

€16,156
€60
70%
212€40❌❌❌Y / Y⭐️ 4.8 (49)
Casa incantevole con giardino in centro

No image available

€26,605
€98
73%
214€50❌❌✅Y / Y⭐️ 5 (59)
5 min from station, 15 from aquarium/boat landing.

No image available

€19,768
€90
57%
212€79❌❌❌Y / Y⭐️ 5 (20)
Miramare Apartment Genova

No image available

€30,081
€137
59%
213€60❌❌❌Y / N⭐️ 4.5 (15)
La Casa di Mimma (cod. Citra 010025-LT-3096)

No image available

€14,215
€68
57%
212€20❌❌✅Y / Y⭐️ 4.5 (38)
miramare12

No image available

€15,865
€108
40%
222€0❌❌❌N / Y⭐️ 4.5 (12)
La finestra sul Museo del Mare

No image available

€31,730
€111
78%
212€0❌❌❌Y / Y⭐️ 5 (1)
Dimora del Principe Amba Alagi (St. Marittima) - genovabnb it

No image available

€15,458
€70
60%
221€0❌❌✅Y / Y⭐️ 4 (28)
Wonderful Italy | Galeone Apartment

No image available

€26,237
€103
68%
211€45❌❌❌Y / Y⭐️ 4.5 (4)
Sunny flat next to Prince palace

No image available

€16,618
€80
57%
212€0❌❌✅Y / Y⭐️ 5 (13)
TeaRoom House - 10 minutes to the Genoa Aquarium

No image available

€24,984
€102
67%
211€0❌❌❌N / N⭐️ 0 (1)
Aquarium

No image available

€28,377
€94
81%
212€19❌❌✅Y / Y⭐️ 0 (2)
Casa Mia-cosy flat near Piazza Principe Station

No image available

€27,141
€73
100%
212€30❌❌❌N / Y⭐️ 5 (23)
[Principe House] Train Station

No image available

€15,642
€81
51%
212€31❌❌✅Y / N⭐️ 3.5 (6)
Appartamento Stazione Principe da giugno

No image available

€25,440
€69
100%
217€20❌❌✅Y / N⭐️ 0 (0)
Italian Holidays Genova, via Antonio Gramsci 39

No image available

€13,862
€81
47%
211€0❌❌❌N / Y⭐️ 5 (18)
CasaViva - Comfy Modern Trilo in Genova Principe

No image available

€13,628
€124
30%
211€0❌❌✅Y / Y⭐️ 4.5 (10)
Attic in the 'casbah' of Genoa

No image available

€15,161
€96
43%
212€0❌❌❌Y / Y⭐️ 4.6 (312)
[Acquario 1']Free WiFi & Netflix “Typical” by TILO

No image available

€44,421
€156
78%
212€0❌❌✅Y / N⭐️ 5 (2)
Rosa Bianca - Bilocale in Centro Città

No image available

€24,499
€92
73%
211€0❌❌✅Y / Y⭐️ 5 (26)
Stylish house in the heart of Genoa

No image available

€30,894
€91
93%
211€0❌❌✅Y / Y⭐️ 4.5 (13)
Over the roofs of Genoa

No image available

€6,265
€41
42%
212€0❌❌❌Y / Y⭐️ 4.8 (84)
Ampio appartamento 2 camere

No image available

€16,942
€60
76%
212€10❌❌✅Y / Y⭐️ 4.8 (16)
Da Luciano vicino Stazione Genova Piazza Principe

No image available

€29,047
€117
68%
211€0❌❌✅Y / Y⭐️ 0 (1)
Appartamento con vista

No image available

€15,785
€90
48%
212€0❌❌❌Y / Y⭐️ 5 (5)
Casa vacanze porto antico

No image available

€18,122
€75
66%
211€0❌❌✅Y / Y⭐️ 4.3 (44)
Wonderful Italy | Caravella Apartment

No image available

€45,218
€121
100%
211€45❌❌❌Y / Y⭐️ 4 (4)

Return Metrics

12.13% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€7,528€15,056€22,585€30,113€37,641€75,283€225,850
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€56,000€56,000€56,000€56,000€56,000€56,000€56,000
Property Appreciation€1,680€3,410€5,192€7,028€8,919€19,259€79,926
Total Return€65,208€74,467€83,777€93,141€102,561€150,542€361,776

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.13%

Cap Rate

14.44%

Return on Investment

14.84%

property-location

3 Via del Cipresso Genova, Liguria, 16134

2 bed • 1 bath • 4 guests

155

Airbnb Investor Score

€7,528

Annual Profit

14.4%

Cap Rate

12.1%

Cash on Cash

€22,591

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €109/night at 56% occupancy ($22,354.13). Airbtics projects €98/night at 63% occupancy ($22,590).

Top 53% of comparables

Top 38% 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.

€22,878

Avg annual revenue

63%

Avg occupancy rate

€98

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

€30k

€45k

Sign up to see the data on 40 all comparables

€7,528

Profit

Revenue

€22,591

Operating Expenses

€14,503

Operating Income

€8,088

Mortgage & Taxes

€560

Profit (Cash Flow)

€7,528

€62,022

Cash Investment

Down Payment

€56,000

Renos & Furnishing

€4,342

Closing Costs

€1,680

Total

€62,022

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.13%

Cap Rate

14.44%

Profit (Cummulative)

€7,528

€0

€4,342

€1,680

€0

Total Gain

€9,208