BNBCalc Short Term Rental Investment Analysis Via della Repubblica, Imperia, Liguria, 18100

3 bed • 1.5 bath • 4 guests • €500

BNB

Calc

Annual Revenue

€29,531

Profit (Cash Flow)

€16,788

Cap Rate

3363.0%

Annual Revenue

€29,531

AirDNA projects €94/night at 53% occupancy ($18,231). Airbtics projects €155/night at 52% occupancy ($29,531). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 52% occupancy rate, €155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,723	€23,761	€40,174	€83,523
Occupancy	42%	50%	60%	75%
Nightly Rate	€86	€125	€174	€291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exclusive Deluxe Apartment with Sea View	€18,965	€96	54%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Prestigious Apartment 200 Meters from the Sea	€30,321	€139	55%	3	2	1	€76	❌	❌	✅	Y / Y	⭐️ 5 (10)
La Torretta vista mare	€29,398	€201	40%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Alloggio terrazza incantevole citra 008031LT0881	€18,411	€131	36%	3	1	5	€28	❌	❌	❌	Y / Y	⭐️ 5 (45)
Residenza Bianca: un parco sul mare	€52,355	€227	58%	3	2.5	3	€144	❌	❌	❌	Y / Y	⭐️ 5 (50)
Luxury Apartment in Modern Villa Unit 2	€34,958	€173	46%	3	3	1	€182	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Rosas Haus	€13,270	€74	47%	3	1	2	€67	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Le Palme by Interhome	€26,442	€154	47%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Prestige house a pochi passi dal mare	€23,731	€85	74%	3	1	2	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
House in Caramagna - 008031-LT-1234	€13,470	€97	38%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
IRIS - CIN IT008031C23k942NXB	€21,113	€85	65%	3	2	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (37)
Stunning Penthouse in Historic Centre of Imperia	€12,502	€74	46%	3	2	31	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Appartamento a due passi dal mare	€9,220	€72	35%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Alloggio incantevole con camino	€13,424	€74	48%	3	2	2	€28	❌	❌	✅	Y / N	⭐️ 4.5 (9)
Detached villa 5 mn from the sea with garden.	€33,354	€179	45%	3	2	5	€96	❌	❌	❌	Y / Y	⭐️ 5 (26)
Casa del Nostromo con terrazza vista mare	€16,806	€68	68%	3	2	6	€72	❌	❌	❌	Y / Y	⭐️ 5 (54)
DA CHICCO Appartamento fronte mare	€22,217	€116	52%	3	2	5	€48	❌	❌	❌	Y / Y	⭐️ 5 (30)
Alloggio Imperia stupendo villa 800 parco secolare	€12,890	€68	45%	3	2	4	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Ampio appartamento in villa con vista sul mare	€57,303	€203	75%	3	2	2	€58	❌	❌	✅	Y / Y	⭐️ 5 (62)
casa Mari, 250 mt dalle spiagge	€28,261	€112	63%	3	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
App.Viola citra 008031-lt-1447 Nuova gestione	€25,407	€139	46%	3	1	2	€94	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Appartamento di 140 mq. vista mare palazzo storico	€36,279	€111	89%	3	2	3	€76	❌	❌	✅	Y / Y	⭐️ 5 (95)
Idyllischer & näher geht´s kaum	€29,943	€87	91%	3	1	4	€58	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa di Jo	€47,058	€158	81%	3	2.5	4	€28	❌	✅	❌	Y / Y	⭐️ 5 (12)
VILLA AGATA holiday home	€32,249	€161	52%	3	2	2	€191	✅	❌	✅	Y / Y	⭐️ 5 (160)
Nonno Vaporetto - Borgo Marina - Imperia	€23,334	€92	63%	3	1	2	€86	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Countryhouse Traversa du furnu CITRA008031-LT-061	€18,260	€82	60%	3	1	3	€58	❌	❌	❌	Y / Y	⭐️ 4 (6)
Grande appartamento vicino al mare	€12,080	€87	37%	3	2	4	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Cottage ViVi tra Mare e Ulivi	€13,005	€83	43%	3	2	4	€58	❌	❌	✅	Y / Y	⭐️ 4 (21)
Europa 41	€19,999	€133	41%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento OLIV Citra 008031-LT-1466	€29,049	€139	56%	3	1	2	€95	✅	❌	✅	Y / Y	⭐️ 5 (4)
Villa CliCla, casale con piscina	€63,740	€296	58%	3	2	1	€173	✅	❌	✅	Y / Y	⭐️ 5 (11)
Amacasa- Pool, sea view,hommock swing and laziness	€77,697	€362	58%	3	2	2	€173	✅	❌	✅	Y / Y	⭐️ 0 (0)
Indipendent apartment in mansion. Diano Marina.	€102,206	€291	93%	3	2	31	€116	✅	✅	✅	Y / Y	⭐️ 0 (1)
Relaxing villa near the sea, nice terrace & garden	€22,750	€117	53%	3	2	31	€144	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Appartamento incantevole per una vacanza da sogno	€20,481	€119	47%	3	1.5	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

294.7% 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)	€16,788	€33,576	€50,364	€67,153	€83,941	€167,882	€503,648
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€399	€399	€399	€399	€399	€399	€399
Down Payment	€100	€100	€100	€100	€100	€100	€100
Property Appreciation	€15	€30	€46	€62	€79	€171	€713
Total Return	€17,303	€34,107	€50,911	€67,715	€84,521	€168,554	€504,862

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

294.7%

Cap Rate

3,362.99%

Return on Investment

295.09%

Via della Repubblica Imperia, Liguria, 18100

3 bed • 1.5 bath • 4 guests

Purchase Price

30861

Airbnb Investor Score

€16,788

Annual Profit

3363.0%

Cap Rate

294.7%

Cash on Cash

€29,531

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €94/night at 53% occupancy.Projected nightly rate is €155/night at 52% occupancy.

Occupancy Rate

Top 48% 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.

€29,433

Avg annual revenue

52%

Avg occupancy rate

€155

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

€10k

€40k

€70k

€105k

€16,788

Profit

Revenue

€29,531

Operating Expenses

€12,716

Operating Income

€16,815

Mortgage & Taxes

€27

Profit (Cash Flow)

€16,788

€5,697

Cash Investment

Down Payment

€100

Renos & Furnishing

€5,582

Closing Costs

€15

Total

€5,697

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

294.7%

Cap Rate

3,362.99%

Return on Investment

295.09%