BNBCalc Short Term Rental Investment Analysis Via dell'Arsenale, Siracusa, Sicilia, 96100

5 bed • 5 bath • 14 guests • €120

BNB

Calc

Annual Revenue

€75,278

Profit (Cash Flow)

€57,594

Cap Rate

48000.7%

Annual Revenue

€75,278

AirDNA projects €374/night at 57% occupancy ($77,838). Airbtics projects €327/night at 63% occupancy ($75,277). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, €327 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€35,719	€66,463	€130,685	€192,187
Occupancy	50%	64%	74%	88%
Nightly Rate	€193	€281	€476	€585

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Incantevole appartamento con vista su Ortigia	€43,888	€259	43%	4	2	2	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Medea house - Ortigia Siracusa	€52,660	€237	60%	5	3	3	€114	❌	❌	✅	Y / Y	⭐️ 5 (51)
Double Suite - Ortigia	€95,610	€288	90%	4	3	2	€115	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Double Apartment - Ortigia	€75,307	€215	95%	4	4	2	€90	❌	❌	❌	Y / Y	⭐️ 5 (28)
Suite Grey - Ortigia	€40,333	€172	63%	4	3	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (111)
Five Stars Sicily Intera by Ortigia Apartments	€124,705	€502	63%	5	5	1	€280	❌	❌	❌	Y / Y	⭐️ 5 (37)
Archimede Double Loft - Ortigia	€71,386	€264	73%	4	4	2	€123	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
[Entire B&B 2 Min from the Sea] - Isonzo Suites	€181,683	€511	96%	4	4	2	€95	❌	❌	❌	Y / Y	⭐️ 5 (7)
Luxurious penthouse with sunny terrace	€122,866	€383	87%	4	3	3	€114	❌	❌	❌	Y / Y	⭐️ 5 (27)
Ammira	€19,804	€71	75%	4	1	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (59)
Amate Case by Ortigia Apartments	€72,424	€265	69%	4	3	1	€185	❌	❌	❌	Y / Y	⭐️ 5 (62)
Double Loft, Ortigia Siracusa	€57,744	€240	65%	5	4	2	€95	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Dolci Agrumi 4 Rooms by Ortigiaapartments	€77,134	€305	65%	4	4	1	€114	❌	❌	❌	N / Y	⭐️ 5 (4)
Veronique luxury apartments two terrace sea view	€70,774	€287	67%	4	4	1	€114	❌	❌	❌	Y / N	⭐️ 4.5 (32)
Regine luxury apartment by Dimore in Sicily	€110,586	€539	56%	4	5	1	€143	❌	❌	❌	Y / Y	⭐️ 5 (32)
le stanze di archimede	€57,397	€293	51%	5	3	2	€76	❌	❌	✅	N / Y	⭐️ 5 (3)
Temenos Villa by Ortigia Apartments	€92,639	€326	74%	5	5	1	€185	❌	❌	✅	N / Y	⭐️ 5 (23)
5E Villa Charme- Sea View and Ortigia	€82,472	€334	67%	4	4	4	€171	❌	✅	❌	Y / Y	⭐️ 5 (13)
Topazio - double apartment Ortigia	€37,867	€276	36%	4	4	2	€124	❌	❌	✅	Y / Y	⭐️ 0 (0)
Riva del Forte - 4 Rooms Ortigia's Sea View	€41,786	€230	49%	4	2	3	€95	❌	❌	❌	Y / Y	⭐️ 5 (24)
Dimore del Pioppo nel cuore di Ortigia, Siracusa.	€52,258	€155	92%	4	2	3	€95	❌	❌	❌	Y / Y	⭐️ 5 (9)
Intera struttura di 3 case	€134,398	€583	63%	6	5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Rock Garden Villa by Ortigia Apartments	€39,456	€194	48%	4	2	6	€143	✅	❌	❌	Y / Y	⭐️ 5 (5)
Borgo al Teatro di Ortigia Siracusa	€79,691	€307	70%	5	3	2	€133	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Plemmyrium Relax & Holiday Villa	€58,703	€270	59%	4	3	3	€95	✅	❌	❌	Y / Y	⭐️ 5 (46)
struttura due case confinanti	€65,833	€383	47%	4	3	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Panoramic Rooms vicino ai siti archeologici	€29,881	€132	61%	4	4	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (16)
Scent Casale dell'ulivo - Casale dell'ulivo	€170,975	€607	77%	5	3	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Sicily Boutique - Casa Anfiteatro	€55,950	€174	88%	4	2	3	€48	❌	❌	❌	Y / Y	⭐️ 0 (0)
Villa Bonita	€117,183	€653	49%	6	4	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (11)
La casa con gli aquiloni	€36,678	€124	78%	5	2	1	€45	❌	❌	✅	Y / Y	⭐️ 5 (22)
Villetta immersa nel verde- “Villa Graziella”	€22,044	€87	66%	4	2	5	€76	❌	❌	❌	Y / Y	⭐️ 5 (92)
Salina	€20,625	€173	32%	6	5	2	€48	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Per una vacanza all'insegna del lusso e del relax	€213,782	€730	80%	5	7	7	€0	✅	❌	✅	Y / Y	⭐️ 5 (2)
villa a sud	€79,882	€636	34%	6	5	3	€190	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Siracusa Boutique Apartments - Casa Gelone	€32,804	€174	51%	4	2.5	31	€48	❌	❌	❌	Y / Y	⭐️ 5 (8)
Incantevole appartamento nel cuore di Siracusa	€43,980	€190	62%	4	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (5)
Salvatore - private villa for 8 people with pool i	€129,431	€491	72%	5	3	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

655.02% 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)	€57,594	€115,188	€172,783	€230,377	€287,972	€575,944	€1,727,834
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€95	€95	€95	€95	€95	€95	€95
Down Payment	€24	€24	€24	€24	€24	€24	€24
Property Appreciation	€3	€7	€11	€15	€19	€41	€171
Total Return	€57,718	€115,316	€172,914	€230,513	€288,111	€576,106	€1,728,126

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

655.02%

Cap Rate

48,000.74%

Return on Investment

655.08%

Via dell'Arsenale Siracusa, Sicilia, 96100

5 bed • 5 bath • 14 guests

Purchase Price

431341

Airbnb Investor Score

€57,594

Annual Profit

48000.7%

Cap Rate

655.0%

Cash on Cash

€75,278

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €374/night at 57% occupancy.Projected nightly rate is €327/night at 63% occupancy.

Occupancy Rate

Top 56% 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.

€75,307

Avg annual revenue

63%

Avg occupancy rate

€327

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

€20k

€80k

€145k

€215k

€57,594

Profit

Revenue

€75,278

Operating Expenses

€17,677

Operating Income

€57,601

Mortgage & Taxes

€6

Profit (Cash Flow)

€57,594

€8,793

Cash Investment

Down Payment

€24

Renos & Furnishing

€8,765

Closing Costs

€4

Total

€8,793

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

655.02%

Cap Rate

48,000.74%

Return on Investment

655.08%