BNBCalc Short Term Rental Investment Analysis Via Genova, Marina di Gioiosa Ionica, Metropolitan City of Reggio Calabria, Italy

2 bed • 1.5 bath • 4 guests • $110,000

BNB

Calc

Annual Revenue

$15,041

Profit (Cash Flow)

$5,217

Cap Rate

5.5%

Annual Revenue

$15,041

AirDNA projects $49/night at 35% occupancy ($6,263). Airbtics projects $71/night at 48% occupancy ($12,447). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, $71 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$6,267	$10,948	$17,596	$33,340
Occupancy	33%	45%	56%	83%
Nightly Rate	$51	$65	$83	$107

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa con balcone vista mare sublime	$11,591	$81	36%	2	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (7)
Ionio Sea Apartment	$22,679	$85	71%	2	1	5	$22	❌	❌	❌	Y / Y	⭐️ 5 (10)
Appartamento Villa glori	$6,281	$52	33%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
casa gioiosa vista mare	$19,448	$84	58%	2	1	31	$65	❌	❌	❌	Y / N	⭐️ 0 (1)
Torre Vecchia 30	$16,613	$83	52%	2	1	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (6)
Waterfront Apartment_Jonian Sea	$13,773	$71	53%	2	1	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Trilocale Vista Mare!	$5,306	$43	33%	2	1	1	$5	❌	❌	✅	Y / Y	⭐️ 4.4 (7)
Appartamento Bergamotto	$39,553	$102	100%	2	1	6	$65	✅	❌	❌	Y / Y	⭐️ 0 (1)
5 minutes from the Beach and Downtown	$10,342	$64	43%	2	1	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (40)
Radici Blu intero alloggio	$5,146	$38	37%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Appartamento Matteotti	$9,152	$50	49%	2	2	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (21)
Fabulous Pool View Wi Fi Apartment	$10,839	$53	55%	2	1	4	$63	✅	❌	❌	Y / Y	⭐️ 5 (40)
Veranda dei Gelsomini	$11,859	$72	45%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Appartamento sul mare con giardinetto esclusivo	$10,629	$66	44%	2	1	31	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Siderno ..... a few steps from the sea !!!!	$28,965	$84	92%	2	1	7	$22	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Appartamento Azzurro	$8,705	$50	45%	2	2	4	$65	❌	✅	❌	Y / Y	⭐️ 5 (13)
Casa vacanza Siderno	$5,388	$46	32%	2	1	31	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Siderno, attico con terrazzo a due passi dal mare	$20,717	$107	52%	2	2	4	$11	❌	❌	❌	Y / Y	⭐️ 5 (24)
Appartamento Siderno sul mare trilocale	$12,785	$69	49%	2	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (23)
La terrazza	$18,446	$84	60%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Casa vacanza - Gioiosa Marina	$6,540	$44	40%	2	1	7	$32	❌	❌	❌	Y / N	⭐️ 5 (3)
Elegant apartment in the center of Siderno	$12,103	$62	49%	2	1	31	$27	❌	❌	✅	Y / Y	⭐️ 5 (24)
Appartamento - Marina di Gioiosa	$11,394	$68	45%	2	1	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (1)
Vacanza all'insegna del relax!	$7,280	$51	39%	2	1	31	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
La casa di Pina	$15,187	$50	83%	2	1	31	$54	❌	❌	❌	Y / Y	⭐️ 5 (7)
Alloggio con cortile esterno a 50 metri dal MARE	$13,542	$37	100%	2	1	31	$108	❌	❌	❌	Y / Y	⭐️ 5 (9)
Intera casa sul mare a Gioiosa Ionica per 5persone	$5,082	$27	49%	2	2	2	$27	❌	❌	✅	Y / Y	⭐️ 4 (1)
Vincent House	$14,143	$69	56%	2	1	6	$32	❌	❌	❌	Y / Y	⭐️ 5 (1)
Luxury Residence with pool, 5 min from the beach!	$14,520	$109	32%	2	1	3	$65	✅	✅	❌	Y / Y	⭐️ 5 (5)
Beach house/Casa mare	$8,924	$55	44%	2	1	31	$11	❌	❌	✅	N / Y	⭐️ 4.5 (26)
Villa Mikida, nel verde sul mare	$25,980	$78	91%	2	2	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Bilocale con vista mare sul lungomare	$14,901	$59	69%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento in villa	$30,732	$129	62%	2	1	31	$54	❌	❌	❌	Y / N	⭐️ 5 (18)

Return Metrics

64.55% 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)	$5,217	$10,434	$15,651	$20,869	$26,086	$52,172	$156,517
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	$7,700	$15,939	$24,754	$34,187	$44,280	$106,386	$727,348
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

64.55%

Cap Rate

5.49%

Return on Investment

159.82%

Via Genova Marina di Gioiosa Ionica, Calabria, 89046

2 bed • 1.5 bath • 4 guests

Purchase Price

218

Airbnb Investor Score

$5,217

Annual Profit

5.5%

Cap Rate

64.6%

Cash on Cash

$15,041

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $49/night at 35% occupancy.Projected nightly rate is $71/night at 48% occupancy.

Occupancy Rate

Top 23% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$12,874

Avg annual revenue

48%

Avg occupancy rate

$71

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

$40k

$5,217

Profit

Revenue

$15,041

Operating Expenses

$8,998

Operating Income

$6,042

Mortgage & Taxes

$825

Profit (Cash Flow)

$5,217

$4,782

Cash Investment

Down Payment

Renos & Furnishing

$4,782

Total

$4,782

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

64.55%

Cap Rate

5.49%

Return on Investment

159.82%