BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Fratelli Betti, , Liguria, 16035

1 bed • 1 bath • 1 guests • €79,000

BNB

Calc

Annual Revenue

€17,485

Profit (Cash Flow)

€1,988

Cap Rate

7.9%

Annual Revenue

€17,485

AirDNA projects €98/night at 44% occupancy ($15,810). Airbtics projects €96/night at 50% occupancy ($17,485). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, €96 rate per night.

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

Percentiles25%50%75%90%
Revenue€10,605€15,739€24,880€39,037
Occupancy40%49%56%74%
Nightly Rate€71€84€114€138

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
La Rosa dei venti

No image available

€9,179
€47
41%
112€57❌❌❌Y / Y⭐️ 4.5 (13)
[Free Parking] Un angolo di sole a MareBu!

No image available

€15,058
€46
80%
112€47❌❌✅Y / Y⭐️ 5 (52)
Ca' Ory Apartment & garage. Bilocale 4 persone

No image available

€17,901
€76
64%
112€0❌❌✅Y / Y⭐️ 5 (75)
Appartamento nel Verde - Adults Only

No image available

€17,666
€112
41%
111€47✅❌✅Y / Y⭐️ 5 (147)
Appartamento con grande balcone piscina/tennis

No image available

€13,503
€67
51%
112€33✅❌❌Y / Y⭐️ 4.5 (58)
Casa della Rosa by PortofinoVacanze

No image available

€12,706
€65
49%
114€54❌❌✅Y / Y⭐️ 2.6 (4)
Appartamento vicino al mare - Rapallo

No image available

€13,316
€96
38%
112€0❌❌✅N / Y⭐️ 5 (8)
Casa Stellina Rapallo

No image available

€18,261
€70
71%
113€0❌❌❌Y / Y⭐️ 5 (35)
Un comodo rifugio nel Tigullio-2p-C.010046-LT-0941

No image available

€8,391
€64
35%
112€28❌❌❌Y / Y⭐️ 4.5 (99)
BETTY'S HOUSE

No image available

€16,551
€87
52%
111€0❌❌❌Y / N⭐️ 4.5 (72)
"Apartment 23" Bright and Cozy + Private Parking

No image available

€20,237
€115
47%
112€33❌❌❌Y / Y⭐️ 5 (157)
Angolo di Luca by PortofinoVip

No image available

€26,559
€129
55%
112€47✅❌❌Y / Y⭐️ 0 (2)
Kiki House

No image available

€15,457
€72
51%
113€95❌❌✅Y / Y⭐️ 4 (30)
[ Portofino ]Scorcio mare vicino Staz. Ferroviaria

No image available

€11,089
€70
40%
111€67❌❌✅Y / Y⭐️ 5 (11)
Rapallo Apartment 24 - New, Large and Bright!

No image available

€17,384
€114
41%
112€33❌❌❌Y / Y⭐️ 5 (125)
Splendido appartamento a Rapallo

No image available

€17,599
€75
61%
1131€47❌✅❌Y / N⭐️ 4.5 (51)
Fish & chips - a sea side house (010046-LT-0030)

No image available

€16,177
€60
74%
113€0❌❌❌Y / Y⭐️ 5 (114)
Con posto auto - Comodo a stazione, mare e funivia

No image available

€23,995
€84
77%
112€25❌❌❌Y / Y⭐️ 5 (20)
Rapallo! Castagneto Holiday & Relax Apt x4

No image available

€68,478
€249
75%
112€0❌❌❌N / Y⭐️ 4.5 (13)
casa Lavi appartamento con box

No image available

€13,714
€69
54%
112€0❌❌✅Y / Y⭐️ 0 (0)
La Perla di Mare - Rapallo

No image available

€13,146
€76
47%
112€0❌❌✅Y / Y⭐️ 5 (14)
Casa Rosetta a Rapallo

No image available

€10,962
€48
62%
113€0❌❌✅Y / Y⭐️ 4.8 (22)
Pesto House Holiday

No image available

€56,740
€206
72%
111€85❌❌❌Y / Y⭐️ 4 (27)
Zaffiro apartment with parking

No image available

€16,300
€94
44%
111€67❌❌✅Y / Y⭐️ 5 (5)
Dolce Vita House by PortofinoVacanze

No image available

€14,313
€74
53%
111€0❌❌✅Y / Y⭐️ 4.5 (14)
Residenza del Sole

No image available

€28,934
€158
50%
111€0❌❌❌Y / Y⭐️ 0 (1)
Loft il Mandorlo

No image available

€18,302
€77
55%
111€70❌❌❌Y / Y⭐️ 5 (10)
Brigitte’s House Rapallo CITRA: 010046-LT-0156

No image available

€12,960
€116
30%
111€57❌❌✅Y / Y⭐️ 5 (52)
AP Home Rapallo al mare

No image available

€10,915
€85
35%
113€0❌❌❌Y / Y⭐️ 0 (1)
ALMA Vacanza

No image available

€18,619
€92
54%
112€38✅❌✅Y / N⭐️ 5 (13)
villino glass - giardino p auto

No image available

€41,794
€114
100%
116€0❌❌✅Y / Y⭐️ 0 (1)
NEW PENTHOUSE,A.C.,WIFI,NEAR BEACHES,QUITE,BRIGHT

No image available

€12,796
€75
46%
113€75❌❌✅N / Y⭐️ 5 (50)
CasaViva - Cozy Bilo with Parking in Rapallo

No image available

€12,166
€77
43%
111€0❌❌❌N / Y⭐️ 4.5 (11)
Appartamento Il Glicine

No image available

€14,219
€88
43%
112€33❌❌❌N / Y⭐️ 4.7 (16)
Splendido bilocale a Rapallo

No image available

€23,438
€119
54%
111€0❌❌❌Y / Y⭐️ 4.8 (5)

Return Metrics

9.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€1,988€3,976€5,965€7,953€9,942€19,884€59,652
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€63,199€63,199€63,199€63,199€63,199€63,199€63,199
Down Payment€15,800€15,800€15,800€15,800€15,800€15,800€15,800
Property Appreciation€2,370€4,811€7,325€9,915€12,582€27,169€112,753
Total Return€83,358€87,787€92,290€96,868€101,524€126,053€251,406

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.48%

Cap Rate

7.85%

Return on Investment

26.09%

property-location

Via Fratelli Betti Liguria, 16035

1 bed • 1 bath • 1 guests

62

Airbnb Investor Score

€1,988

Annual Profit

7.9%

Cap Rate

9.5%

Cash on Cash

€17,485

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €98/night at 44% occupancy ($15,810.51). Airbtics projects €96/night at 50% occupancy ($17,485).

Top 48% of comparables

Top 33% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€18,534

Avg annual revenue

50%

Avg occupancy rate

€96

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

€25k

€45k

€70k

Sign up to see the data on 40 all comparables

€1,988

Profit

Revenue

€17,485

Operating Expenses

€11,284

Operating Income

€6,202

Mortgage & Taxes

€4,213

Profit (Cash Flow)

€1,988

€20,970

Cash Investment

Down Payment

€15,800

Renos & Furnishing

€2,800

Closing Costs

€2,370

Total

€20,970

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.48%

Cap Rate

7.85%

Profit (Cummulative)

€1,988

€63,200

€2,800

€2,370

€0

Total Gain

€5,471