BNBCalc Short Term Rental Investment Analysis Via Dione, Siracusa, Sicilia, 96100

3 bed • 1 bath • 6 guests • $170,000

BNB

Calc

Annual Revenue

$48,431

Profit (Cash Flow)

$23,381

Cap Rate

19.1%

Annual Revenue

$48,431

AirDNA projects $167/night at 59% occupancy ($35,987). Airbtics projects $195/night at 68% occupancy ($48,431). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,407	$44,579	$69,969	$95,927
Occupancy	62%	68%	74%	86%
Nightly Rate	$150	$177	$255	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dione Terrace apartment	$54,071	$269	54%	3	3	1	$129	❌	❌	❌	N / Y	⭐️ 4.5 (30)
Siracusa Centrale	$15,566	$76	55%	3	1	2	$38	❌	❌	✅	N / Y	⭐️ 5 (23)
Rubino Suite - Ortigia Siracusa	$41,033	$176	63%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (40)
Ortigia bridges. Intero Appartamento	$35,247	$117	81%	3	1	1	$56	❌	❌	✅	Y / Y	⭐️ 5 (849)
La Casa di Ilde al Duomo - Ortigia Holidays	$37,150	$175	58%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (57)
Wonderful Italy \| Seaview Design Home Ortigia 23	$47,721	$196	66%	3	2.5	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Central Apartment for Groups - Elevator & wi-fi	$31,716	$128	67%	3	2	2	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Luxurious Sicilian terrace	$103,773	$332	85%	3	2	3	$97	❌	❌	❌	Y / Y	⭐️ 5 (24)
Anticitera Apartment	$39,020	$164	64%	3	2	3	$60	❌	❌	✅	Y / Y	⭐️ 4 (10)
Mare, Relax, Cultura, Ortigia, Charme, Tradizioni	$80,439	$333	66%	3	2	3	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (4)
Appartamento Caslon	$39,929	$115	92%	3	1.5	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (3)
Gran Maison Rouge Ortigia a 50 mt. dal mare	$62,898	$271	63%	3	2	2	$102	❌	❌	✅	Y / Y	⭐️ 5 (50)
Residenza Dione 1	$34,007	$139	66%	3	3	2	$60	❌	❌	✅	Y / Y	⭐️ 3.5 (5)
Residenza Dumah - Elegant home in the city center	$87,982	$285	84%	3	3	2	$118	❌	❌	❌	Y / Y	⭐️ 5 (40)
Casa Siciliana alla Giudecca	$75,864	$298	69%	3	2	1	$97	❌	❌	❌	Y / Y	⭐️ 5 (69)
Ortigia sea view apartment	$54,220	$238	62%	3	3	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (134)
Appartamento spazioso e confortevole in Ortigia	$44,159	$197	61%	3	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (109)
Casa Martinez , storica dimora del '700 in Ortigia	$34,592	$225	41%	3	3	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (33)
Le Muse di Apollo	$56,530	$178	86%	3	3	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (116)
Wonderful Italy \| Seaview Design Home Ortigia 21	$45,203	$171	71%	3	2.5	1	$86	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Aretusa - Apartments	$68,677	$264	70%	3	3	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (67)
Casa della Maestranza, Ortigia Siracusa	$28,213	$106	70%	3	2	2	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
Casa Don Minzoni - Affitti brevi	$44,463	$189	62%	3	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (5)
Casa alla Maestranza, Ortigia Siracusa	$30,013	$107	74%	3	2	2	$76	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Al Blu Ortigia Apartments Appartamento Mikrò	$15,868	$54	78%	3	1	1	$27	❌	❌	❌	N / Y	⭐️ 4 (3)
San Nicola. In centro ma a 2 passi dal mare	$40,673	$154	72%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (70)
Ortigiadreamrooms 14	$62,615	$329	52%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Cielo al Duomo, wide apt with terrace in Ortigia	$104,931	$405	70%	3	3	4	$108	❌	✅	❌	Y / Y	⭐️ 5 (55)
Casa Zancle - Siracusa Ortigia	$28,915	$110	71%	3	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (59)
Gemmellaro house	$57,798	$166	94%	3	3	3	$54	❌	❌	✅	Y / Y	⭐️ 5 (25)
La fantastica casa di papà a Ortigia	$32,670	$169	49%	3	2	31	$75	❌	✅	✅	Y / Y	⭐️ 4.5 (51)
Soraya Apartament Ortigia	$44,437	$165	70%	3	3	31	$108	❌	❌	✅	N / Y	⭐️ 4.5 (8)
Wonderful Italy \| Oikos Sea View 23	$59,654	$179	90%	3	3	1	$86	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Maiorca Pentahouse (CIR: 19089017B402079)	$59,425	$217	74%	3	3	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (67)
Casa Alice Deluxe - Ortigia, Piazza Duomo	$52,544	$194	74%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
La Casa di Aretusa	$18,556	$169	30%	3	1.5	31	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
MaGiGa	$88,220	$262	92%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Wonderful Italy \| White Sand with Terrace	$40,762	$163	68%	3	3	1	$97	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
Ortykì	$57,410	$253	62%	3	2	31	$0	❌	❌	✅	Y / N	⭐️ 0 (2)
MarAretusa Tourist apartment for rent-ORTIGIA	$21,210	$95	61%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

51.62% 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)	$23,381	$46,762	$70,144	$93,525	$116,907	$233,814	$701,444
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$135,999	$135,999	$135,999	$135,999	$135,999	$135,999	$135,999
Down Payment	$34,000	$34,000	$34,000	$34,000	$34,000	$34,000	$34,000
Property Appreciation	$5,100	$10,353	$15,763	$21,336	$27,076	$58,465	$242,634
Total Return	$198,481	$227,115	$255,908	$284,862	$313,984	$462,280	$1,114,079

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.62%

Cap Rate

19.08%

Return on Investment

68.17%

Via Dione Siracusa, Sicilia, 96100

3 bed • 1 bath • 6 guests

Purchase Price

276

Airbnb Investor Score

$23,381

Annual Profit

19.1%

Cap Rate

51.6%

Cash on Cash

$48,431

Annual Revenue

BNBCalc predicts this property will get $195 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$49,454

Avg annual revenue

68%

Avg occupancy rate

$195

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

$15k

$45k

$75k

$105k

$23,381

Profit

Revenue

$48,431

Operating Expenses

$15,983

Operating Income

$32,448

Mortgage & Taxes

$9,066

Profit (Cash Flow)

$23,381

$45,288

Cash Investment

Down Payment

$34,000

Renos & Furnishing

$6,188

Closing Costs

$5,100

Total

$45,288

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

51.62%

Cap Rate

19.08%

Return on Investment

68.17%