BNBCalc Short Term Rental Investment Analysis Via Livio Andronico, Taranto, Province of Taranto, Italy

1 bed • 1 bath • 3 guests • €35,000

BNB

Calc

Annual Revenue

€11,628

Profit (Cash Flow)

€621

Cap Rate

2.5%

Annual Revenue

€11,628

AirDNA projects €56/night at 50% occupancy ($10,220). Airbtics projects €57/night at 56% occupancy ($11,628). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56% occupancy rate, €57 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,334	€11,694	€17,123	€21,352
Occupancy	47%	57%	65%	69%
Nightly Rate	€47	€54	€69	€80

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
-> La Casetta <-Time to Relax	€10,387	€63	45%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
Il Bamboo Uno-Grazioso Bilocale ad so esclusivo	€9,302	€55	44%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 4.5 (30)
Palazzo Pitagora, Suite Capecelatro, in centro	€19,653	€83	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Sedici Scalini Casa Vacanze	€9,468	€46	56%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Palazzo Pitagora-Suite Le Querce, natura in centro	€17,556	€80	60%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Petite Maison TA - Mini appartamento Borgo	€16,191	€53	83%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Palazzo Pitagora, Suite Atleta	€18,024	€75	66%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Alsimica Apartment	€11,503	€54	58%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
La Dimora di Miriam Apt x4 with Netflix	€13,556	€57	57%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (21)
Casa Amedeo \| Elegante appartamento in centro	€11,125	€52	58%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (78)
Casa Kippis - Rifinito appartamento con posto auto	€17,722	€70	69%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (45)
Casa Vacanza “Regina Elena”	€19,865	€58	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
B&B Skuma Home	€11,314	€53	58%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Xenia	€7,020	€29	62%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (1)
"Certe notti" e sembrerà di stare a casa!	€11,236	€57	54%	1	1	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (28)
CASA VACANZE STORICO 13	€7,559	€27	76%	1	1	1	€4	❌	❌	✅	N / Y	⭐️ 5 (81)
Appartamento "il MaRì"	€8,251	€48	47%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (54)
Palazzo Pitagora, Suite Pitagora Garden, in centro	€16,256	€89	50%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Casa Lello	€10,273	€36	79%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (16)
Palazzo Pitagora, Suite S. Lucia Garden, in centro	€15,281	€89	47%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (6)
B&B Due Cuori con Vasca Idromassaggio	€8,648	€62	38%	1	1	1	€0	❌	✅	❌	N / Y	⭐️ 5 (6)
Suite Eros con vasca Idromassaggio	€7,156	€63	31%	1	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (14)
App indipendente Taranto centro	€12,426	€69	49%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Casa Principe "intero appartamento con cucina"55mq	€7,169	€44	45%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Rooftop Madreperla	€15,480	€61	69%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Donna Teresa Apartment	€12,680	€53	65%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
La Suite del Mare	€18,565	€77	64%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (167)
Palazzo Pitagora, Suite Archita	€15,557	€77	55%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Suite al ponte 2.0 in pieno centro a Taranto	€10,533	€53	54%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (19)
"Come a Casa" - Private Parking & Champagne	€15,853	€82	53%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Suite San con Balcone	€9,728	€39	68%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Time To Relax	€6,671	€51	36%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
La casa di Pam	€6,788	€32	58%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (165)
Casa Quadrifoglio, mini appartamento	€8,622	€45	52%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Spacious one bedroom apartment in Taranto	€9,571	€41	64%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Relax in Taranto - Appartamento	€11,197	€73	42%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
appartamento in centro città	€10,371	€49	58%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Appartamento del borgo via Nitti-Taranto	€13,627	€54	68%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (53)

Return Metrics

15.99% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€620	€1,241	€1,862	€2,483	€3,104	€6,208	€18,624
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	€1,050	€2,131	€3,245	€4,392	€5,574	€12,037	€49,954
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.99%

Cap Rate

2.52%

Return on Investment

43.04%

Via Livio Andronico Taranto, Puglia, 74121

1 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

€620

Annual Profit

2.5%

Cap Rate

16.0%

Cash on Cash

€11,628

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €56/night at 50% occupancy.Projected nightly rate is €57/night at 56% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€11,763

Avg annual revenue

56%

Avg occupancy rate

€57

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

€10k

€15k

€20k

€621

Profit

Revenue

€11,628

Operating Expenses

€10,745

Operating Income

€883

Mortgage & Taxes

€263

Profit (Cash Flow)

€621

€2,832

Cash Investment

Down Payment

€0

Renos & Furnishing

€2,832

Total

€2,832

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.99%

Cap Rate

2.52%

Return on Investment

43.04%