BNBCalc Short Term Rental Rental Arbitrage Analysis Via F. Lo Jacono, Palermo, Sicilia,

2 bed • 1.5 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$23,931

Profit (Cash Flow)

-$9,180

Cash on Cash Return

-141.8%

Annual Revenue

$23,931

AirDNA projects $82/night at 66% occupancy ($19,767). Airbtics projects $91/night at 72% occupancy ($23,930). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, $91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,027	$21,459	$33,909	$49,265
Occupancy	62%	72%	80%	95%
Nightly Rate	$64	$78	$111	$137

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa di Frelli 2	$20,496	$80	70%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Carina Apartment for Business&Holidays	$30,714	$94	86%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Kosié - appartamento di classe con due bagni	$27,947	$92	83%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Sofia's House with two Bedrooms	$21,908	$98	57%	2	2	2	$27	❌	❌	❌	N / Y	⭐️ 4.2 (46)
Max's Apartment Cin It082053c205jk6kk7	$17,257	$71	65%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
iFlat \| Dimora giardino inglese	$47,854	$186	66%	2	2	2	$162	❌	❌	❌	Y / Y	⭐️ 4.3 (12)
Attico nel centro della città	$30,874	$86	95%	2	2	2	$27	❌	❌	❌	Y / Y	⭐️ 4 (1)
Silvia House	$20,627	$57	92%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
La Casa di Anna	$10,847	$64	44%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Cordova Luxury Suite	$32,622	$122	72%	2	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Sampolo70 Giachery	$25,376	$110	61%	2	2	2	$43	❌	❌	❌	N / Y	⭐️ 5 (2)
Casa Nike	$16,749	$88	52%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Artful home Palermo wi-fi	$10,498	$60	45%	2	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.7 (149)
Sammartino 108 - Appartamento in centro	$22,600	$65	95%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (311)
L'attico di Gizi	$21,358	$58	98%	2	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (286)
Libertá 102	$30,167	$110	71%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (8)
Appartamento ristrutturato luminoso e accogliente	$22,193	$77	77%	2	2	2	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Le Torri dell'acqua	$21,141	$76	76%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Wonderful Italy \| A due passi da Villa Trabia	$22,866	$76	78%	2	2	1	$86	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Guest House Sciuti - "Stone House"	$17,388	$66	69%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Guest House Sciuti "The Suite"	$22,326	$99	57%	2	2	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (49)
A 2 PASSI DAL CENTRO CON POSTO AUTO	$13,861	$49	72%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
Appartamento Centro	$20,015	$70	76%	2	1	3	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Mazzini 21 apartments 1	$14,959	$67	61%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Casa vacanza Lovely Palermo	$25,977	$123	57%	2	2	2	$22	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Archimedes Luxury apartment with terrace	$48,710	$177	73%	2	2	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (24)
Itiseasy Palermo 1 Private Apartment	$22,801	$58	98%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (197)
Casa Vacanze Zafira - CIR 19082053C216677	$13,854	$45	70%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (42)
Palermo Blu - Appartamento Monacò	$17,333	$64	74%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (4)
Piazza Politeama Superior	$37,200	$132	77%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (32)
Orlando Charme House	$22,467	$90	65%	2	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.1 (35)
Palazzo Planeta, "Al Borgo" Apartment	$36,602	$191	51%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (1)
Notarbartolo House - Palermo	$22,474	$77	79%	2	1	3	$11	❌	❌	❌	N / Y	⭐️ 4.9 (36)
Itiseasy Palermo 2 Private Apartment	$17,719	$53	87%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Sciuti Apartment #2 - Casa Sciuti	$26,978	$117	63%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (38)
Ricasoli 48 - Casa Manfredi	$22,645	$63	97%	2	1	2	$23	❌	❌	❌	N / Y	⭐️ 5 (369)
Dimora Borghese “Whitaker”	$40,952	$147	75%	2	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (9)
Carmelo's Apartment Politeama - Best Location!	$19,911	$136	40%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Palermo Modern and Central Apartment x6	$16,832	$53	79%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.3 (30)
Appartamento centro di Palermo Dante 33	$43,860	$119	97%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-141.77% 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)	-$9,180	-$18,360	-$27,540	-$36,720	-$45,901	-$91,802	-$275,406
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	-$9,180	-$18,360	-$27,540	-$36,720	-$45,901	-$91,802	-$275,406

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-141.77%

Payback Period Days

Return on Investment

-141.77%

Via F. Lo Jacono Palermo, Sicilia

2 bed • 1.5 bath • 7 guests

Monthly Rent

$23,931

Annual Revenue

BNBCalc predicts this property will get $91 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$24,473

Avg annual revenue

72%

Avg occupancy rate

$91

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

$35k

$50k

-$9,180

Profit

Revenue

$23,931

Operating Expenses

$15,111

Operating Income

$8,820

Net Effective Rent

$18,000

Profit (Cash Flow)

-$9,180

$6,475

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-141.77%

Payback Period Days