BNBCalc Short Term Rental Rental Arbitrage Analysis Via Egiziaca a Pizzofalcone, Napoli, Campania, 80132

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$26,824

Profit (Cash Flow)

-$3,064

Cash on Cash Return

-70.4%

Annual Revenue

$26,824

AirDNA projects $101/night at 63% occupancy ($23,240). Airbtics projects $102/night at 72% occupancy ($26,823). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, $102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,248	$25,686	$39,101	$50,642
Occupancy	56%	75%	88%	96%
Nightly Rate	$73	$92	$119	$141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa al centro di Napoli - Piazza del Plebiscito	$22,542	$106	54%	1	2	2	$48	❌	❌	❌	N / Y	⭐️ 5 (53)
La Casetta 75	$21,266	$103	55%	1	0	1	$22	❌	❌	✅	N / Y	⭐️ 4.5 (44)
**RESIDENZA REALE 2**	$32,201	$166	53%	1	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Cosy apartment	$31,154	$112	76%	1	2	2	$0	❌	❌	✅	N / Y	⭐️ 5 (1)
Art&Deco Home	$22,093	$119	50%	1	2	2	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Appartamento con Balconcino 36	$55,886	$310	48%	1	2	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (1)
Palazzo Reale-Monte di Dio 1	$15,804	$43	100%	1	1	3	$22	❌	❌	❌	N / Y	⭐️ 4.8 (272)
Il Covo di Pizzofalcone	$14,926	$40	99%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (121)
Casetta Tortina B&B	$14,479	$92	43%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (4)
InTheHeartOfTheCity NeapolitanHouse	$30,978	$107	78%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (206)
apartment with luxury terrace panoramic Vesuvius	$53,595	$164	88%	1	1	1	$86	❌	❌	✅	Y / Y	⭐️ 5 (150)
Casa Pulcinella, dietro piazza Plebiscito, Napoli	$32,428	$121	72%	1	1	3	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (232)
Centauri	$25,254	$90	76%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (129)
Azzurro	$17,467	$62	74%	1	1	1	$27	❌	❌	❌	Y / N	⭐️ 4.6 (48)
suite in historic building with panoramic terrace	$31,542	$139	62%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Blue House Napoli	$19,442	$83	64%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
"Chez Moi Plebiscito", the heart of Naples!	$30,226	$106	77%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 4.9 (112)
Casetta piazza plebiscito al centro di napoli	$27,230	$93	80%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (15)
Santalucia 36 - 200 meters from Piazza Plebiscito	$24,496	$69	97%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (571)
Always sweet home	$16,451	$79	56%	1	1	3	$43	❌	❌	❌	N / Y	⭐️ 4.8 (110)
A Due Passi Dal Mare	$15,598	$68	61%	1	1	3	$32	❌	❌	❌	N / Y	⭐️ 4.8 (124)
Casa Wenner 1 - Napoli Center Chiaia Plebiscito	$47,006	$130	98%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (453)
Casa dei venti: Grecale	$39,679	$124	86%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (60)
Naples Apartment Plebiscito - Casa vacanze Napoli	$20,749	$109	49%	1	1	2	$54	❌	❌	❌	N / Y	⭐️ 4.8 (6)
Cristina's home	$12,440	$71	47%	1	1	1	$16	❌	❌	❌	N / N	⭐️ 4.8 (31)
Il Posto Fisso Napoli (Piazza del Plebiscito)	$17,715	$66	72%	1	1	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (100)
Monolocale indipendente	$11,073	$53	56%	1	1	2	$16	❌	❌	✅	N / Y	⭐️ 4.4 (46)
Casa dei venti: Libeccio	$25,693	$91	74%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Casa Andrea - Plebiscito Apartment	$23,292	$78	80%	1	1	2	$32	❌	❌	❌	N / Y	⭐️ 4.8 (178)
liade Superior SPA Room	$27,468	$79	95%	1	1	1	$0	❌	✅	✅	N / Y	⭐️ 5 (3)
Neapolis al Plebiscito	$10,118	$62	44%	1	1	2	$11	❌	❌	❌	N / Y	⭐️ 4.7 (51)
Casa Wenner 2 - Napoli Center Chiaia Plebiscito	$40,139	$112	96%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (304)
Great cosy apartment with private terrace	$42,710	$137	83%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (70)
Blackbirds' garden	$30,386	$94	88%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (321)
Giulieda in Wonderland 200 metri da plebiscito	$24,979	$75	91%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Piazza DelPlebiscito,lungomare partenope.casavica_	$28,343	$88	88%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (204)
New Corte Apt 4	$17,421	$70	64%	1	1	1	$43	❌	❌	❌	N / Y	⭐️ 4.2 (13)
InSolitAria extra central loft!	$26,040	$74	95%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (46)
Appartamento “Abside35”	$59,124	$197	82%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (104)
Suite Mirella	$27,964	$121	62%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-70.42% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,063	-$6,127	-$9,190	-$12,254	-$15,317	-$30,635	-$91,906
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$3,063	-$6,127	-$9,190	-$12,254	-$15,317	-$30,635	-$91,906

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-70.42%

Payback Period Days

Return on Investment

-70.42%

Via Egiziaca a Pizzofalcone Napoli, Campania, 80132

1 bed • 1 bath • 2 guests

Monthly Rent

$26,824

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $101/night at 63% occupancy ($23,240.47). Airbtics projects $102/night at 72% occupancy ($26,823).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$27,184

Avg annual revenue

72%

Avg occupancy rate

$102

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

$25k

$40k

$60k

-$3,064

Profit

Revenue

$26,824

Operating Expenses

$15,487

Operating Income

$11,336

Net Effective Rent

$14,400

Profit (Cash Flow)

-$3,064

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-70.42%

Payback Period Days