BNBCalc Short Term Rental Investment Analysis Via G. Marconi, Palermo, Sicilia, 90141

1 bed • 1 bath • 3 guests • €110,000

BNB

Calc

Annual Revenue

€19,600

Profit (Cash Flow)

€1,874

Cap Rate

7.0%

Annual Revenue

€19,600

AirDNA projects €71/night at 98% occupancy ($25,423). Airbtics projects €79/night at 67% occupancy ($19,386). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, €76 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,763	€19,437	€31,196	€42,971
Occupancy	48%	73%	84%	93%
Nightly Rate	€54	€71	€98	€123

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sister's Suites: meraviglioso appartamento	€20,802	€86	65%	1	1	1	€15	❌	❌	✅	N / Y	⭐️ 5 (9)
Le Niche Holiday Home with Terrace	€21,024	€73	75%	1	1	1	€68	❌	❌	❌	Y / Y	⭐️ 5 (15)
Eye on the Politeama - L'occhio sul Politeama	€37,623	€121	83%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (5)
Villa Malfitano and Lolli Station Apt with Terrace	€50,463	€171	79%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 4 (21)
La Rosa Pantesca apartment	€14,377	€51	75%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Suite Dreams Politeama apartment City center Boca	€11,342	€76	41%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
"ROCCA POLITEAMA" Attico Prestigioso ed Eccitante.	€29,083	€101	76%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 5 (168)
Casa charme vicino al Politeama	€26,630	€86	85%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Casa Selinunte	€15,611	€50	84%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 5 (33)
Wonderful Italy \| A due passi dal Teatro Politeama	€17,004	€52	87%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 0 (2)
In Palermo's Center	€10,812	€64	44%	1	1	1	€20	❌	❌	❌	N / Y	⭐️ 4.5 (181)
Oliveri Vintage House At Politeama	€33,710	€105	85%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 0 (2)
Suite Ventotto luxury room vicino al Politeama	€14,994	€87	44%	1	1	2	€35	❌	❌	❌	N / Y	⭐️ 5 (18)
Case Monroe1	€22,396	€73	84%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Comfy House Via Terrasanta close to Villa Trabia	€13,624	€73	46%	1	1	5	€49	❌	❌	❌	Y / Y	⭐️ 0 (1)
Don Vito's Home - DsG2 Short Lets - (250 mt Metrò)	€22,933	€60	100%	1	1	1	€49	❌	❌	✅	Y / Y	⭐️ 5 (73)
Rinaldo Charme House	€20,324	€77	68%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Sofi apartment - Relax in terrace	€14,195	€51	75%	1	1	3	€25	❌	❌	❌	Y / Y	⭐️ 5 (68)
Palermo centro teatro Massimo	€28,713	€176	44%	1	1	1	€10	❌	❌	✅	Y / N	⭐️ 1 (1)
Appartamento CasaVE' Palermo	€8,887	€60	39%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 0 (2)
Luxury house in the heart of PA - 90 sqm - parking	€19,620	€120	42%	1	1	4	€29	❌	✅	❌	Y / Y	⭐️ 5 (74)
charming central apartment in Palermo	€23,378	€110	57%	1	1	3	€35	❌	❌	✅	Y / Y	⭐️ 5 (4)
Giardino delle Palme by Interhome	€38,097	€147	71%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
"La casa del Liberty”	€19,719	€55	98%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 5 (70)
Firriato 1	€18,298	€100	49%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (149)
M'Place - Yellow Apartment	€25,856	€75	92%	1	1	2	€35	❌	❌	✅	Y / Y	⭐️ 5 (34)
Incantevole appartamento da Lidia	€13,220	€44	81%	1	1	1	€15	❌	❌	✅	Y / Y	⭐️ 5 (84)
Goethe Rooftop - Terrace with view in the center	€22,526	€98	62%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (97)
I Paladini Politeama	€17,593	€53	88%	1	1	2	€54	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Civico 67	€15,178	€60	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
M'Place - Blue Apartment	€23,044	€66	93%	1	1	2	€35	❌	❌	✅	N / Y	⭐️ 5 (44)
Wonderful Italy \| Casa Goethe delle Volte	€13,674	€54	67%	1	1	1	€83	❌	❌	❌	Y / Y	⭐️ 0 (2)
Iris Home - Direct train from the airport!	€12,840	€36	96%	1	1	2	€17	❌	❌	✅	Y / Y	⭐️ 4.8 (262)
Palermo Case Vacanza "Pomelia"	€13,398	€55	67%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Palermo Case Vacanza "Zagara"	€11,091	€58	52%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Carmelina, una casa e uno studio di ceramica	€21,201	€70	80%	1	1	3	€39	❌	❌	❌	N / Y	⭐️ 5 (59)
AnimaMundi Alter - Al centro di Palermo	€5,959	€36	31%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Asso di Mazze	€14,452	€40	96%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (83)

Return Metrics

6.64% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€1,873	€3,747	€5,621	€7,495	€9,368	€18,737	€56,213
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€87,999	€87,999	€87,999	€87,999	€87,999	€87,999	€87,999
Down Payment	€22,000	€22,000	€22,000	€22,000	€22,000	€22,000	€22,000
Property Appreciation	€3,300	€6,699	€10,199	€13,805	€17,520	€37,830	€156,998
Total Return	€115,173	€120,446	€125,821	€131,301	€136,889	€166,568	€323,212

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.64%

Cap Rate

7.03%

Return on Investment

23.83%

Via G. Marconi Palermo, Sicilia, 90141

1 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

€1,873

Annual Profit

7.0%

Cap Rate

6.6%

Cash on Cash

€19,600

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €71/night at 98% occupancy.Projected nightly rate is €79/night at 67% occupancy.

Occupancy Rate

Top 51% 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.

€19,516

Avg annual revenue

67%

Avg occupancy rate

€79

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

€20k

€35k

€50k

€1,874

Profit

Revenue

€19,600

Operating Expenses

€11,859

Operating Income

€7,740

Mortgage & Taxes

€5,867

Profit (Cash Flow)

€1,874

€28,203

Cash Investment

Down Payment

€22,000

Renos & Furnishing

€2,903

Closing Costs

€3,300

Total

€28,203

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.64%

Cap Rate

7.03%

Return on Investment

23.83%