BNBCalc Short Term Rental Investment Analysis Via Francesco Netti, Napoli, Campania,

1 bed • 1 bath • 1 guests • €50,000

BNB

Calc

Annual Revenue

€20,437

Profit (Cash Flow)

€6,162

Cap Rate

17.7%

Annual Revenue

€20,437

AirDNA projects €80/night at 58% occupancy ($16,933). Airbtics projects €86/night at 65% occupancy ($20,436). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, €86 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,210	€19,369	€29,715	€39,307
Occupancy	55%	64%	78%	88%
Nightly Rate	€69	€81	€102	€119

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nicoletta Guest House Vomero	€16,051	€74	58%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (38)
Casa di Lù - Intero appartamento al Vomero	€12,873	€46	77%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (311)
[Black Friday] A jewel of elegance at the Vomero	€21,019	€119	46%	1	1	1	€33	❌	❌	❌	Y / Y	⭐️ 5 (9)
Il cortiletto al Vomero	€20,149	€67	81%	1	1	1	€19	❌	❌	❌	N / Y	⭐️ 5 (83)
Attico al Vomero 3	€21,550	€81	71%	1	1	1	€29	❌	❌	✅	N / Y	⭐️ 4 (4)
VOMERO~Rossini	€23,184	€149	40%	1	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (3)
Delizioso appartamento a Napoli	€35,089	€119	80%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (10)
Gloria’s Home - Vomero	€24,845	€74	92%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (149)
Casetta Partenopea - Napoli, Vomero	€24,190	€69	96%	1	1	2	€10	❌	❌	✅	N / Y	⭐️ 5 (30)
Junior Suite	€28,648	€102	75%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (27)
neruda chic house vomero	€27,159	€112	66%	1	2	3	€0	❌	❌	✅	N / Y	⭐️ 5 (7)
DIVAS appartamento	€12,999	€59	59%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (82)
Vista sull'Eremo	€19,702	€124	43%	1	1	2	€14	❌	❌	✅	Y / Y	⭐️ 0 (0)
Lily Apartment Napoli	€25,554	€124	55%	1	1	3	€38	❌	❌	✅	Y / Y	⭐️ 5 (7)
Book room art Loft stiloso collina Vomero	€17,557	€81	58%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 4.5 (37)
LuLiFeMa case vacanze napoli	€16,419	€64	69%	1	1	31	€38	❌	❌	✅	N / Y	⭐️ 5 (44)
Stanzione 11 - Charming House with terrace	€33,370	€152	60%	1	2	2	€0	❌	❌	❌	Y / N	⭐️ 5 (8)
Sweet (Vegan) Home	€10,999	€50	59%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.9 (31)
Napoli Charming Apartments <Vomero Glamour> for 4	€21,241	€103	55%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Elegante Appartamento nel cuore del Vomero, Napoli	€22,077	€96	63%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (13)
Attico Al Vomero 2	€22,637	€79	76%	1	1	1	€28	❌	❌	✅	N / Y	⭐️ 4.5 (12)
Raggio di sole	€17,593	€89	52%	1	1	2	€28	❌	✅	❌	Y / Y	⭐️ 5 (9)
La Casetta sulla Metro al Vomero	€13,367	€87	42%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (3)
Green Spera Apartment	€21,522	€104	55%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luvystay	€29,577	€101	80%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Michy M’House - locazione turistica	€24,037	€74	88%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (27)
Gians Suite Apartment	€17,995	€80	61%	1	1.5	1	€11	❌	❌	✅	N / Y	⭐️ 5 (5)
Valentina House	€17,551	€65	73%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
La casetta di Chiara	€15,104	€71	58%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (270)
La Collina di Parthenope Vomero(Colazione inclusa)	€15,751	€76	55%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (65)
The House Of The Sunbeam Appartamento	€16,093	€82	52%	1	1	1	€18	❌	❌	✅	Y / Y	⭐️ 5 (6)
Luxury Apartment In The Heart Of Napoli	€32,910	€110	80%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (53)
casa esposito - maison de charme in the Vomero	€22,972	€87	72%	1	1.5	2	€28	❌	❌	❌	N / Y	⭐️ 5 (104)
Familiy apartment in super quiet neighborhood	€18,081	€66	71%	1	2	1	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Casina Rossa Appartamento Procida	€25,639	€84	81%	1	1	1	€33	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Sparkling central apartment near metro & funicular	€21,325	€73	78%	1	1	2	€42	❌	❌	❌	N / Y	⭐️ 5 (238)
Monolocale Deluxe Matrimoniale - Belvedere 75	€13,116	€70	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Alloggio incantevole al Vomero, Napoli	€21,085	€61	94%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (106)
Vomero Deluxe Paris with terrace	€20,871	€59	93%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (61)

Return Metrics

43.08% 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)	€6,162	€12,324	€18,486	€24,648	€30,810	€61,620	€184,860
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€39,999	€39,999	€39,999	€39,999	€39,999	€39,999	€39,999
Down Payment	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000
Property Appreciation	€1,500	€3,045	€4,636	€6,275	€7,963	€17,195	€71,363
Total Return	€57,662	€65,369	€73,122	€80,923	€88,773	€128,815	€306,223

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.08%

Cap Rate

17.65%

Return on Investment

58.5%

Via Francesco Netti Napoli, Campania

1 bed • 1 bath • 1 guests

Purchase Price

241

Airbnb Investor Score

€6,162

Annual Profit

17.7%

Cap Rate

43.1%

Cash on Cash

€20,437

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €80/night at 58% occupancy.Projected nightly rate is €86/night at 65% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€20,715

Avg annual revenue

65%

Avg occupancy rate

€86

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

€5k

€15k

€25k

€35k

€6,162

Profit

Revenue

€20,437

Operating Expenses

€11,608

Operating Income

€8,829

Mortgage & Taxes

€2,667

Profit (Cash Flow)

€6,162

€14,300

Cash Investment

Down Payment

€10,000

Renos & Furnishing

€2,800

Closing Costs

€1,500

Total

€14,300

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.08%

Cap Rate

17.65%

Return on Investment

58.5%