BNBCalc Short Term Rental Investment Analysis Via Lungomare Pepi, Santa Maria di Castellabate, SA, Italy

2 bed • 1 bath • 4 guests • €180,000

BNB

Calc

Annual Revenue

€19,235

Profit (Cash Flow)

€5,945

Cap Rate

4.1%

Annual Revenue

€19,235

AirDNA projects €110/night at 41% occupancy ($16,430). Airbtics projects €103/night at 51% occupancy ($19,235). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, €103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,247	€15,785	€32,100	€50,371
Occupancy	36%	48%	66%	80%
Nightly Rate	€69	€87	€129	€168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elegante appartamento sul mare!	€16,522	€94	48%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
appartamento Marciano	€9,200	€53	47%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Villa Preziosa apt padronale Zaffiro patio&parking	€72,890	€249	80%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Apartment in the center 200 meters from the sea	€9,163	€41	54%	2	2	1	€89	❌	❌	✅	Y / Y	⭐️ 5 (31)
Appartamento Onda	€9,073	€62	37%	2	2	3	€20	❌	❌	❌	Y / Y	⭐️ 5 (15)
Casa di Luna (between sea&sun!)	€10,678	€86	30%	2	1	4	€35	❌	❌	❌	N / Y	⭐️ 4.7 (17)
Marger: Appartamento panoramico sul mare	€9,489	€68	38%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Appartamento di design sul mare	€58,599	€181	86%	2	2	5	€60	❌	❌	✅	Y / Y	⭐️ 5 (16)
Marger: Appartamento con balcone vista mare	€12,729	€76	46%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Panoramic seafront apartment for 4	€58,710	€290	54%	2	1	1	€60	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Apartment by the sea	€7,292	€34	46%	2	1	1	€60	❌	❌	✅	Y / Y	⭐️ 4.6 (6)
Casa Maja Terrasse mit Meerblick	€13,520	€69	52%	2	1	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (40)
Villa Rosa Residence	€21,730	€110	54%	2	1	2	€30	✅	❌	❌	Y / Y	⭐️ 5 (4)
Murat Apartment	€12,276	€99	34%	2	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Panoramic seafront apartment for 5 people	€10,231	€51	49%	2	1	1	€60	❌	❌	✅	Y / Y	⭐️ 4.4 (9)
Vivi Cilento - Appartamento Castellabate	€12,884	€77	46%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Partenope - Rooftop BeachHome AmalfiCoast Panorama	€38,716	€137	77%	2	1	5	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
Come a casa tua e un po' di più.	€34,469	€139	66%	2	2	5	€79	❌	❌	❌	Y / Y	⭐️ 0 (2)
Appartamento a 50 m dal mare	€11,427	€80	36%	2	1	7	€40	❌	❌	❌	Y / Y	⭐️ 5 (21)
Appartamento B&B Casa Tortora	€15,185	€83	50%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Casa Lilly : con giardino e wifi	€26,451	€78	92%	2	1	2	€25	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
MareaSol Casa Vacanze	€26,598	€100	72%	2	1	2	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Home Florentia appartamento S.Maria Castellabate	€26,024	€83	85%	2	1	6	€20	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxury Penthouse 130 mq	€19,703	€71	68%	2	2	7	€99	❌	❌	❌	Y / Y	⭐️ 5 (14)
VACANZE S.MARIA Appartamento 1	€17,548	€60	80%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
2 bedroom cozy home in Maria di Castellabate	€63,758	€185	94%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Donna Laura Sea Front	€27,618	€114	66%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Vacanze S.Maria - Appartamento 2	€16,450	€60	75%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
La Casetta in villa	€15,427	€100	42%	2	1	7	€50	❌	❌	❌	Y / Y	⭐️ 5 (9)
Apartment with splendid sea view	€25,776	€127	48%	2	1	5	€89	✅	❌	❌	Y / Y	⭐️ 5 (5)
Tutti al mare	€12,028	€100	33%	2	1	5	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Corner of paradise with sea view	€15,539	€69	61%	2	1	5	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Donna Stefania Sea Front	€14,449	€88	42%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa Vacanza Porto delle Gatte	€22,163	€139	40%	2	1	31	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (4)

Return Metrics

4.69% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,944	€11,889	€17,834	€23,778	€29,723	€59,447	€178,341
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€62,999	€62,999	€62,999	€62,999	€62,999	€62,999	€62,999
Down Payment	€117,000	€117,000	€117,000	€117,000	€117,000	€117,000	€117,000
Property Appreciation	€5,400	€10,962	€16,690	€22,591	€28,669	€61,904	€256,907
Total Return	€191,344	€202,851	€214,524	€226,370	€238,392	€301,352	€615,248

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.69%

Cap Rate

4.05%

Return on Investment

10.13%

Via Lungomare Pepi Santa Maria di Castellabate, Campania, 84048

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€1,954

Annual Profit

4.1%

Cap Rate

4.7%

Cash on Cash

€19,235

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €110/night at 41% occupancy.Projected nightly rate is €103/night at 51% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€20,840

Avg annual revenue

51%

Avg occupancy rate

€103

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

€25k

€50k

€75k

€5,945

Profit

Revenue

€19,235

Operating Expenses

€11,941

Operating Income

€7,295

Mortgage & Taxes

€1,350

Profit (Cash Flow)

€5,945

€121,322

Cash Investment

Down Payment

€117,000

Renos & Furnishing

€4,322

Total

€121,322

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.69%

Cap Rate

4.05%

Return on Investment

10.13%