BNBCalc Short Term Rental Rental Arbitrage Analysis Via Giovanni da Procida, Procida, Metropolitan City of Naples, Italy

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€19,796

Profit (Cash Flow)

€5,532

Cash on Cash Return

120.2%

Annual Revenue

€19,796

AirDNA projects €100/night at 49% occupancy ($17,882). Airbtics projects €93/night at 58% occupancy ($19,795). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, €93 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,064	€16,810	€32,603	€47,707
Occupancy	46%	56%	70%	86%
Nightly Rate	€65	€80	€125	€148

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 2 bedroom vacation home on Procida island	€10,543	€45	53%	2	1	2	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Reginella: zona chiaiolella a 350 m dalla spiaggia	€14,533	€68	58%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Bassa marea, grazioso alloggio.	€9,678	€66	36%	2	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa vacanze nel cuore di Procida	€20,973	€118	47%	2	1	3	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
casa ottimale per famiglie o gruppo di amici	€12,618	€64	54%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (27)
Il Riccio Apartment	€16,161	€72	59%	2	1.5	1	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
casa da maria ...a due passi dal mare	€17,778	€65	75%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (108)
The Bouganville Ernesta grandmother	€11,208	€40	74%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (198)
La casetta nel cortile	€13,638	€66	47%	2	1	15	€60	❌	❌	❌	Y / Y	⭐️ 0 (2)
La terrazza sulla Chiaiolella	€17,636	€86	56%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (64)
CIRACCIO APARTMENTS \| Art	€15,787	€68	63%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (40)
procida garden home	€25,973	€120	59%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Le Volte Procida Home - Appartamento Maestrale	€17,826	€87	56%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (19)
La casa di Carletto	€13,445	€91	38%	2	1	4	€25	❌	❌	❌	Y / Y	⭐️ 5 (14)
ciraccio apartments \| il cortile	€13,532	€68	54%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Da Procida 97 - Gioia Apartments	€41,857	€142	80%	2	2	1	€80	❌	❌	✅	Y / Y	⭐️ 5 (5)
Margie's House apartement in Procida	€46,222	€253	50%	2	1	2	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
Safari glamping tent in the island of Procida	€36,114	€125	79%	2	1	2	€0	✅	✅	❌	Y / Y	⭐️ 4.7 (6)
Casa AntoMike	€8,414	€66	35%	2	1	31	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Punta dei Monaci apartment	€13,734	€96	39%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (16)
Le Giuggiole - Casa in un limoneto procidano	€32,394	€93	94%	2	2	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (52)
Palazzo Porta- Alloggio spazioso piano terra	€25,389	€151	46%	2	1	31	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Casetta Virginia	€18,102	€150	33%	2	2	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa Jalo giardino sul mare. Procida is a daydream	€19,542	€53	100%	2	1	2	€25	❌	❌	❌	N / Y	⭐️ 5 (68)
Casa Vivara, casetta con giardino	€12,321	€71	46%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (32)
Isba da Procida	€16,449	€75	56%	2	1	1	€60	❌	❌	❌	N / Y	⭐️ 0 (0)
Casa Del Mar. Terrace on the sea.	€18,453	€52	96%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (96)
Lodge vista mare a Procida	€41,719	€148	77%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Villalbe	€10,619	€91	32%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Maison Procidana in zona “Chiaia - Sant’ Antonio”	€15,218	€60	67%	2	2	31	€30	❌	❌	❌	Y / Y	⭐️ 5 (70)
Casamarela. Summer on Ciraccio beach	€18,206	€57	86%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.7 (83)
Casa Juliet	€10,070	€46	58%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Lodge Family a Procida	€35,048	€139	69%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Bungalow Garden Suite in the heart of the island	€29,013	€155	51%	2	1	2	€0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Ancient house with garden and access to the sea	€49,043	€132	100%	2	2	4	€100	❌	❌	❌	Y / Y	⭐️ 5 (8)
La Casa del Francese	€7,436	€56	36%	2	1	31	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
La casa della scrittrice Elsa Morante	€12,699	€69	50%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
La Casa di Renata	€32,679	€131	66%	2	1	1	€60	❌	❌	✅	Y / Y	⭐️ 4 (5)

Return Metrics

120.15% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,531	€11,063	€16,594	€22,126	€27,657	€55,315	€165,947
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	€5,531	€11,063	€16,594	€22,126	€27,657	€55,315	€165,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

120.15%

Payback Period Days

303

Return on Investment

120.15%

Via Giovanni da Procida Procida, Campania, 80079

2 bed • 2 bath • 4 guests

Monthly Rent

€19,796

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €100/night at 49% occupancy.Projected nightly rate is €93/night at 58% occupancy.

Occupancy Rate

Top 44% 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.

€20,120

Avg annual revenue

58%

Avg occupancy rate

€94

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

€5,532

Profit

Revenue

€19,796

Operating Expenses

€10,904

Operating Income

€8,892

Net Effective Rent

€3,360

Profit (Cash Flow)

€5,532

€4,604

Cash Investment

Renos & Furnishing

€4,511

Setup Costs

€93

Total

€4,604

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

120.15%

Payback Period Days

303