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 L. Ademollo, Livorno, Toscana, 57124

2 bed • 1 bath • 3 guests • $110,000

BNB

Calc

Annual Revenue

$23,003

Profit (Cash Flow)

$3,950

Cap Rate

8.9%

Annual Revenue

$23,003

AirDNA projects $99/night at 56% occupancy ($20,249). Airbtics projects $94/night at 67% occupancy ($23,003). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $94 rate per night.

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

Percentiles25%50%75%90%
Revenue$14,780$23,849$31,705$40,235
Occupancy52%71%80%85%
Nightly Rate$75$89$104$123

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
casa Brita, ideale per la famiglia

No image available

$23,293
$81
76%
211$19❌❌❌Y / Y⭐️ 5 (164)
Luxury House near train station

No image available

$18,177
$89
51%
211$30❌❌✅N / Y⭐️ 4.5 (68)
FREE PARKING ★★★★★ Elegant Apartment with Suite

No image available

$33,451
$96
93%
212$32❌❌❌Y / Y⭐️ 5 (168)
Bernardina's House

No image available

$25,802
$94
75%
211$0❌❌✅Y / Y⭐️ 5 (78)
il piccolo eden - private garden

No image available

$23,313
$86
72%
211$27❌❌✅Y / Y⭐️ 5 (12)
"DueEmme" Lodge, centralissimo, vicino al porto

No image available

$28,048
$95
80%
211$11❌❌❌N / Y⭐️ 5 (33)
Ponte per la Sardegna e la Corsica dalla Toscana

No image available

$19,995
$86
61%
211$24❌❌✅Y / Y⭐️ 5 (82)
Originario Salviano Family apt private free park

No image available

$25,630
$94
71%
211$24❌❌✅Y / Y⭐️ 5 (15)
Real Leghorn Guest House - Livorno a 360°

No image available

$18,089
$57
84%
211$47❌❌❌Y / Y⭐️ 5 (59)
Carla's house

No image available

$26,242
$101
68%
211$38❌❌✅Y / Y⭐️ 5 (216)
[Abbraccio Di Mare] - Relax Near the Port

No image available

$21,226
$76
74%
211$16❌❌✅Y / Y⭐️ 5 (111)
M&M I Navicelli Livorno

No image available

$22,132
$75
78%
211$16❌❌❌Y / Y⭐️ 4 (4)
Casa Lola,una finestra nel cuore di Livorno

No image available

$15,580
$60
68%
221$43❌❌✅Y / Y⭐️ 5 (241)
Appartamento in centro città

No image available

$20,060
$87
63%
211$0❌❌❌Y / Y⭐️ 5 (22)
La Boheme nel cuore di Livorno

No image available

$29,002
$103
75%
211$38❌❌❌Y / Y⭐️ 5 (68)
Verdi 185 by Pleiades Home

No image available

$17,736
$66
68%
211$65❌❌✅Y / Y⭐️ 4 (15)
Casa non solo mare Livorno, posto auto riservato

No image available

$13,842
$71
52%
213$32❌❌✅N / Y⭐️ 4.5 (42)
Relax al Kia Orana

No image available

$28,548
$120
65%
223$0❌❌❌Y / Y⭐️ 0 (2)
Casa Il Porto: giardino + clima vicino Porto

No image available

$14,128
$73
48%
211$33❌❌✅Y / Y⭐️ 4.5 (39)
Casa Julka

No image available

$21,082
$120
48%
211$0❌❌✅Y / Y⭐️ 4 (11)
Casa Dafne Alloggio turistico

No image available

$25,693
$90
78%
211$0❌❌✅Y / Y⭐️ 4.7 (10)
La Fortezza Exclusive-Space & Relax in the Center

No image available

$19,621
$83
63%
211$16❌❌✅Y / Y⭐️ 5 (264)
Marradi Apartment with Balcony

No image available

$22,421
$66
84%
212$65❌❌❌Y / Y⭐️ 4.5 (10)
Casa indipendente con giardino - 2 bagni - AC

No image available

$22,544
$116
52%
21.52$43❌❌✅Y / Y⭐️ 5 (34)
San Marco Bed&Garden

No image available

$24,792
$77
86%
211$22❌❌✅Y / Y⭐️ 5 (70)
“Il Rifugio” a 300 metri dai traghetti (Ferries)

No image available

$13,711
$74
48%
211$24❌❌✅Y / Y⭐️ 4.5 (93)
Moderno - confortevole - aria condizionata

No image available

$22,919
$70
84%
211$22❌❌❌Y / Y⭐️ 5 (92)
Waterfront balcony - I Grani 2 -Resort Style Suite

No image available

$47,287
$152
85%
221$0❌❌❌N / Y⭐️ 5 (10)
“Onda di Porta a Mare” nuovo elegante appartamento

No image available

$42,529
$140
83%
211$0❌❌❌Y / Y⭐️ 5 (59)
♕✦ GARDEN HOUSE IN CENTRO - FREE PARKING ✦♕

No image available

$18,087
$94
50%
221$32❌❌❌N / Y⭐️ 5 (142)
Piazza Cavallotti & Mercato Centrale Apartment!

No image available

$29,738
$95
79%
212$76❌❌❌Y / Y⭐️ 5 (17)
La Villa apartment 4 beds

No image available

$28,834
$202
39%
211$0❌❌❌Y / Y⭐️ 5 (5)
Livorno - Sea View Apartment!

No image available

$31,866
$97
83%
212$70❌❌❌Y / Y⭐️ 4.5 (18)
Kasia porta sul mare di Livorno. Free Parking

No image available

$28,586
$86
90%
211$11❌❌❌Y / Y⭐️ 5 (34)
Casa n 1 con parcheggio e colonnina ricarica

No image available

$19,357
$123
43%
21.51$0❌❌✅N / Y⭐️ 4 (6)
Livorno Top of city views

No image available

$28,065
$108
71%
2131$0❌❌❌Y / N⭐️ 5 (18)
Quiet 2 rooms Suite in Livorno Little Venice

No image available

$13,117
$112
32%
211$0❌❌✅Y / Y⭐️ 5 (3)
La Casina di Borgo ( Porta a Mare ) Livorno

No image available

$25,655
$79
87%
211$22❌❌❌Y / Y⭐️ 5 (10)
Delizioso appartamento su due livelli in centro

No image available

$13,709
$68
53%
213$54❌❌❌Y / Y⭐️ 4.9 (45)

Return Metrics

13.17% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,950$7,900$11,850$15,800$19,751$39,502$118,506
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$117,250$124,599$132,050$139,606$147,271$187,333$385,505

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.17%

Cap Rate

8.92%

Return on Investment

29.34%

property-location

Via L. Ademollo Livorno, Toscana, 57124

2 bed • 1 bath • 3 guests

82

Airbnb Investor Score

$3,950

Annual Profit

8.9%

Cap Rate

13.2%

Cash on Cash

$23,003

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $99/night at 56% occupancy ($20,249.12). Airbtics projects $94/night at 67% occupancy ($23,003).

Top 58% of comparables

Top 46% 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.

$23,446

Avg annual revenue

67%

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

$10k

$25k

$35k

$50k

Sign up to see the data on 40 all comparables

$3,950

Profit

Revenue

$23,003

Operating Expenses

$13,186

Operating Income

$9,817

Mortgage & Taxes

$5,867

Profit (Cash Flow)

$3,950

$29,988

Cash Investment

Down Payment

$22,000

Renos & Furnishing

$4,688

Closing Costs

$3,300

Total

$29,988

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.17%

Cap Rate

8.92%

Profit (Cummulative)

$3,950

$88,000

$4,688

$3,300

$0

Total Gain

$8,800