BNBCalc Short Term Rental Investment Analysis Via del Fiume, San Pietro In Bevagna, Puglia, 74024

2 bed • 1 bath • 4 guests • €250

BNB

Calc

Annual Revenue

€20,717

Profit (Cash Flow)

€9,019

Cap Rate

3613.0%

Annual Revenue

€20,717

AirDNA projects €132/night at 36% occupancy ($17,409). Airbtics projects €111/night at 51% occupancy ($20,717). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, €111 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,202	€17,419	€32,543	€55,066
Occupancy	35%	51%	63%	85%
Nightly Rate	€70	€90	€136	€172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa accesso diretto in spiaggia Salento	€31,602	€129	67%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Villa "La Nunziatella" - Chidro	€12,440	€86	35%	2	1	1	€86	❌	❌	❌	Y / Y	⭐️ 5 (55)
Casa Salento con accesso diretto in spiaggia	€27,115	€96	77%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Villa "La Nunziatella" - Terrazza	€13,605	€83	40%	2	1.5	2	€86	❌	❌	❌	Y / Y	⭐️ 5 (80)
Villa Felice	€13,223	€65	49%	2	2	7	€38	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Noemi Cin IT073012C200047310	€37,069	€98	98%	2	1.5	7	€67	❌	❌	✅	Y / Y	⭐️ 0 (0)
Country House with private beach	€44,099	€172	70%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Secret Garden Chalet No. 1	€27,683	€136	54%	2	1	2	€66	❌	✅	✅	Y / Y	⭐️ 0 (2)
Villa indipendente con parcheggio interno	€34,732	€95	95%	2	1	7	€48	❌	❌	❌	Y / Y	⭐️ 4 (1)
Affitto casa a 150 m dal mare	€21,428	€106	53%	2	1	31	€24	❌	❌	✅	Y / N	⭐️ 0 (1)
La Dolce casa di Sara e Alessia	€36,276	€174	57%	2	1	6	€0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Villa Sole -Villa Vacanze San Pietro in Bevagna	€9,777	€77	33%	2	0	1	€52	❌	❌	✅	Y / Y	⭐️ 0 (0)
Casa Vacanze Salento Mare	€24,089	€72	89%	2	2	6	€17	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Villetta Margherita - Salento	€11,727	€65	46%	2	1	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (12)
Appartamento indipendente sul mare	€30,007	€121	64%	2	1	3	€57	❌	❌	❌	N / Y	⭐️ 4.5 (5)
Villa Alessia - La Conchiglia	€46,509	€215	59%	2	1	6	€0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Affitto villa Totò	€6,979	€53	36%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Villa Afrodite	€31,955	€139	63%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
La Corte della Salina - Deluxe Apartment	€45,860	€147	85%	2	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Appartamento in centro a San Pietro in Bevagna	€18,402	€56	89%	2	1	7	€0	❌	❌	❌	N / N	⭐️ 5 (2)
Vila Tomas/SonaSamostatně stojící dům	€10,039	€69	39%	2	1.5	3	€86	❌	❌	❌	Y / N	⭐️ 5 (13)
Casa Salentina San Pietro i Bevagna spiagga a 800m	€15,214	€66	62%	2	1	7	€95	❌	❌	✅	Y / N	⭐️ 4.5 (10)
villetta San Pietro in Bevagna	€21,081	€81	58%	2	1	31	€94	❌	❌	❌	Y / N	⭐️ 0 (1)
Villa Luna -Villa Vacanze San Pietro in Bevagna	€11,645	€78	38%	2	0	1	€51	❌	❌	✅	Y / Y	⭐️ 0 (1)
★ [50m from the sea] ★ Villa Smeralda	€38,204	€151	69%	2	2.5	5	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Affitto casa a MT 180 dal mare	€18,659	€93	55%	2	2	6	€0	✅	❌	✅	Y / N	⭐️ 0 (0)
Villino Zeus struttura con piscina esclusiva	€29,965	€168	46%	2	2	2	€143	✅	❌	✅	Y / Y	⭐️ 0 (1)
Appartamento indipendente sul mare New	€14,851	€129	30%	2	1	4	€57	❌	❌	✅	N / Y	⭐️ 4.5 (6)
Villino " Dolce Vita "	€12,222	€86	39%	2	0	7	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Blusea Beach Apartments - PT by BarbarHouse	€10,843	€64	43%	2	1	1	€93	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Blusea Beach Apartments - PP by BarbarHouse	€12,006	€62	48%	2	1	1	€93	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Casa Luca, charmantes Ferienhaus Italien Apulien	€11,726	€45	62%	2	1	4	€57	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Affascinante casa sul mare...	€38,012	€196	53%	2	3	6	€95	❌	❌	✅	Y / N	⭐️ 5 (1)

Return Metrics

214.96% 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)	€9,019	€18,038	€27,057	€36,076	€45,095	€90,191	€270,575
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€199	€199	€199	€199	€199	€199	€199
Down Payment	€50	€50	€50	€50	€50	€50	€50
Property Appreciation	€7	€15	€23	€31	€39	€85	€356
Total Return	€9,276	€18,303	€27,330	€36,358	€45,385	€90,527	€271,182

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

214.96%

Cap Rate

3,613%

Return on Investment

215.23%

Via del Fiume San Pietro In Bevagna, Puglia, 74024

2 bed • 1 bath • 4 guests

Purchase Price

32883

Airbnb Investor Score

€9,019

Annual Profit

3613.0%

Cap Rate

215.0%

Cash on Cash

€20,717

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €132/night at 36% occupancy.Projected nightly rate is €111/night at 51% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€21,267

Avg annual revenue

51%

Avg occupancy rate

€111

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

€50k

€9,019

Profit

Revenue

€20,717

Operating Expenses

€11,685

Operating Income

€9,033

Mortgage & Taxes

€13

Profit (Cash Flow)

€9,019

€4,196

Cash Investment

Down Payment

€50

Renos & Furnishing

€4,138

Closing Costs

€8

Total

€4,196

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

214.96%

Cap Rate

3,613%

Return on Investment

215.23%