BNBCalc Short Term Rental Investment Analysis Via Luigi Pirandello, Taormina, Sicilia, 98039

3 bed • 2 bath • 5 guests • €700

BNB

Calc

Annual Revenue

€64,708

Profit (Cash Flow)

€48,087

Cap Rate

6874.9%

Annual Revenue

€64,708

AirDNA projects €277/night at 58% occupancy ($58,711). Airbtics projects €246/night at 72% occupancy ($64,707). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 72% occupancy rate, €246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€31,440	€51,212	€108,405	€135,354
Occupancy	60%	70%	88%	93%
Nightly Rate	€142	€198	€334	€393

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury villa Taormina city center with terrace	€52,675	€346	41%	3	4	2	€115	❌	❌	❌	Y / Y	⭐️ 5 (136)
Dimora Taorminese Disiu	€56,467	€333	46%	3	2	2	€48	❌	✅	❌	N / Y	⭐️ 5 (6)
Villa Mariella in Taormina with pool and garden	€66,985	€266	67%	3	2	4	€67	✅	❌	❌	Y / Y	⭐️ 5 (26)
Casa nella roccia	€50,310	€159	85%	3	1	3	€48	✅	❌	❌	Y / Y	⭐️ 5 (19)
Domus Gaudens Taormina center	€54,827	€272	55%	3	2	2	€14	❌	❌	❌	N / Y	⭐️ 4.5 (21)
Mikittos	€63,402	€186	93%	3	2.5	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (149)
SKYLINE APPARTAMENT	€43,827	€131	90%	3	2	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (182)
Dionisio House	€125,599	€390	88%	3	3	1	€0	❌	❌	❌	N / Y	⭐️ 5 (27)
[Le Grand Bleu] - Villa Maremonti Taormina	€62,199	€230	73%	3	2	2	€45	❌	❌	✅	Y / Y	⭐️ 4.5 (58)
Panoramic Residence Taormina SeaView Terrace+Pool	€79,274	€359	60%	3	3	1	€58	✅	❌	❌	Y / Y	⭐️ 5 (55)
Casa Castello	€18,400	€84	55%	3	2	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (23)
CASA LUDOVICA TAORMINA with Sea View Terrace	€33,546	€131	69%	3	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (131)
Taonasi MAGGIO Apartment Taormina	€123,379	€346	97%	3	2	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (122)
TAORMINA - "PANORAMICA SUL MARE"	€48,044	€140	93%	3	2	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (335)
La Maisons	€49,913	€179	76%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (266)
I Due Grifoni Luxury Apartment & Spa	€61,889	€251	67%	3	3	1	€48	❌	✅	❌	Y / Y	⭐️ 5 (54)
VILLA LOU Taormina Private Villa Sea View Pool	€158,596	€465	93%	3	2	1	€48	✅	❌	❌	Y / Y	⭐️ 5 (110)
Taormina Lux Apartment in centro	€113,487	€337	92%	3	2	3	€28	✅	❌	✅	Y / Y	⭐️ 5 (113)
Villa Mediterranea Taormina	€85,402	€354	66%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (87)
CASA ROSARIA	€85,915	€269	87%	3	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (109)
House San Giorgio Sea - View Casa Panoramica	€52,397	€227	63%	3	2	2	€38	✅	❌	❌	Y / Y	⭐️ 5 (121)
Villa Gemmellaro, Taormina center with sea view	€137,141	€531	70%	3	2	2	€239	❌	❌	❌	Y / Y	⭐️ 5 (24)
Bruderi Hill’s Mansion by Taormina	€28,421	€98	79%	3	1.5	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (54)
Casa Caterina Appartamento al Centro di Taormina	€28,908	€129	59%	3	1	3	€52	❌	❌	✅	N / Y	⭐️ 4.5 (50)
La Casa Gialla	€35,181	€152	62%	3	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (21)
Villa Kate	€50,198	€171	80%	3	3	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (36)
Taormina Apartment with Panoramic View	€27,040	€85	80%	3	2	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (91)
Villa Le Petit Paradis 1	€74,270	€197	100%	3	2	2	€67	❌	❌	✅	Y / Y	⭐️ 5 (35)
Villa Le Petit Paradis 2	€74,785	€199	100%	3	2	2	€67	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Suite de Roland with Etna & Sea View Terrace	€20,027	€87	62%	3	2	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (72)
Taormina Matthome a 850mt dal centro e posto auto	€31,407	€143	60%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Minerva Luxury Apartment in the center of Taormina	€73,521	€282	71%	3	2	3	€28	✅	❌	❌	Y / Y	⭐️ 5 (25)
Taonasi MARIA Apartments Taormina	€65,310	€185	96%	3	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (52)
Penthouse in Historic Palazzo	€31,293	€161	52%	3	2	3	€115	❌	❌	❌	Y / Y	⭐️ 5 (60)
Vanni's House 19083097C210282	€41,962	€124	92%	3	2	3	€72	❌	❌	❌	Y / Y	⭐️ 5 (98)
Dracena boutique House taormina	€187,192	€896	57%	3	3	2	€86	✅	❌	❌	Y / Y	⭐️ 5 (29)
City Center, Completely Renovated, Historical	€67,301	€423	43%	3	2	2	€89	❌	❌	❌	Y / Y	⭐️ 5 (7)
johnny and Mary's house breathtaking view	€33,650	€115	78%	3	1.5	3	€43	❌	❌	❌	Y / Y	⭐️ 5 (161)
Pochi Passi dal Centro con Aria Condizionata	€38,765	€172	60%	3	3	2	€34	❌	❌	✅	Y / N	⭐️ 4.5 (85)
Oikos Taormina sea view apartment with shared pool	€56,863	€261	58%	3	2	4	€48	✅	❌	✅	Y / Y	⭐️ 5 (150)

Return Metrics

825.55% 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)	€48,086	€96,173	€144,260	€192,346	€240,433	€480,866	€1,442,600
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€559	€559	€559	€559	€559	€559	€559
Down Payment	€140	€140	€140	€140	€140	€140	€140
Property Appreciation	€21	€42	€64	€87	€111	€240	€999
Total Return	€48,807	€96,915	€145,024	€193,134	€241,244	€481,807	€1,444,299

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

825.55%

Cap Rate

6,874.85%

Return on Investment

826.08%

Via Luigi Pirandello Taormina, Sicilia, 98039

3 bed • 2 bath • 5 guests

Purchase Price

63725

Airbnb Investor Score

€48,086

Annual Profit

6874.9%

Cap Rate

825.6%

Cash on Cash

€64,708

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €277/night at 58% occupancy.Projected nightly rate is €246/night at 72% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€64,744

Avg annual revenue

72%

Avg occupancy rate

€246

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

€15k

€75k

€130k

€190k

€48,087

Profit

Revenue

€64,708

Operating Expenses

€16,584

Operating Income

€48,124

Mortgage & Taxes

€37

Profit (Cash Flow)

€48,087

€5,825

Cash Investment

Down Payment

€140

Renos & Furnishing

€5,664

Closing Costs

€21

Total

€5,825

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

825.55%

Cap Rate

6,874.85%

Return on Investment

826.08%