BNBCalc Short Term Rental Investment Analysis Via Maddaloni, Napoli, Campania, 80134

3 bed • 2.5 bath • 10 guests • €500,000

BNB

Calc

Annual Revenue

€49,116

Profit (Cash Flow)

€7,195

Cap Rate

6.8%

Annual Revenue

€49,116

AirDNA projects €235/night at 67% occupancy ($57,470). Airbtics projects €187/night at 72% occupancy ($49,115). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, €187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€29,904	€47,089	€74,127	€97,199
Occupancy	63%	73%	82%	90%
Nightly Rate	€129	€175	€245	€291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Dimora di Dora	€29,335	€99	80%	3	1	1	€20	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento spaccanapoli centro * * * *	€22,552	€181	34%	3	3	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Pontecorvo Naples Apartament	€34,829	€115	83%	3	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (73)
The Dante Apartment	€53,878	€195	75%	3	1.5	1	€30	❌	❌	✅	Y / Y	⭐️ 5 (49)
TreSette Toledo Apartment	€92,650	€304	82%	3	3	1	€80	❌	❌	✅	Y / Y	⭐️ 4 (12)
Basso Home a Spaccanapoli	€17,799	€88	54%	3	1	1	€40	❌	❌	❌	N / Y	⭐️ 5 (144)
"LeoApartment" - Historic City Center District	€88,681	€316	76%	3	3	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (53)
Casa Florè a Spaccanapoli	€50,181	€147	93%	3	2	3	€35	❌	❌	❌	Y / Y	⭐️ 5 (94)
Residenza Santa Chiara	€32,476	€137	64%	3	2	31	€60	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa Eduardo	€20,457	€76	73%	3	1	3	€25	❌	❌	✅	N / Y	⭐️ 4.5 (115)
b & b Ambra Noblesse	€44,050	€189	63%	3	3	7	€80	❌	❌	❌	N / Y	⭐️ 5 (10)
Talismano nove posti tre camere casa in centro	€56,886	€366	42%	3	3	2	€119	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
B&B Il Viaggiatore , Napoli	€73,908	€259	78%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 5 (106)
Toledo 116	€61,508	€261	64%	3	3	2	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
SUPER CENTRAL: THE DANTE APARTMENT 130SQM!	€35,325	€133	72%	3	2	1	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Dante Apartment for Group and family	€73,713	€232	85%	3	2	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Casa nobiliare al centro storico di Napoli.	€47,126	€151	85%	3	2	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (101)
Casa Tarsia - "Pignasecca Experience"	€32,440	€110	80%	3	1	3	€44	❌	❌	❌	N / Y	⭐️ 5 (94)
Suite Quarantotto	€56,223	€197	78%	3	3	4	€0	❌	❌	❌	N / Y	⭐️ 5 (119)
SUPER CENTRAL! BIG APT. ON PORT'ALBA, DANTE!	€35,927	€159	61%	3	2	1	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
Toledo's Home	€39,885	€174	62%	3	1	3	€60	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Appartamento nel centro storico di Napoli	€42,923	€164	71%	3	2	1	€12	❌	❌	✅	Y / Y	⭐️ 5 (38)
Apt a 20 passi da via Toledo	€27,695	€114	65%	3	2	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (8)
Casa Bella 'Mbriana	€32,690	€97	92%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (345)
Casa BiancaMaria	€72,660	€291	68%	3	3	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (180)
La tua "Vucchella" nel cuore di Napoli	€46,771	€251	51%	3	3	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Regal Santa Chiara	€27,677	€97	74%	3	2	1	€60	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern Apt with Terrace & Kitchen 4 min Toledo	€51,978	€222	64%	3	2	1	€0	❌	❌	✅	N / Y	⭐️ 5 (66)
Apartment for 9 in the historic Palazzo Petrucci	€84,116	€289	79%	3	3	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (114)
Toledo 3 camere da letto 3 bagni super centrale	€67,024	€192	95%	3	3	4	€70	❌	❌	❌	Y / Y	⭐️ 0 (2)
CosyHomeSiute Napoli in pieno centro storico	€60,964	€243	68%	3	2	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (141)
Nova Stylish House in center	€44,842	€168	71%	3	2	1	€100	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Residenza Capano Charming House	€55,039	€179	79%	3	2	1	€119	❌	❌	❌	Y / Y	⭐️ 5 (22)
Quartieri Spagnoli Appartamento con Terrazzo	€21,658	€92	63%	3	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (1)
B&b, la casa di flora centro storico Giardino.	€69,075	€300	63%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 5 (220)
Palazzo del Principe San Severo 3bedrooms +Terrace	€89,724	€289	84%	3	3	2	€50	❌	❌	❌	N / Y	⭐️ 5 (17)
Apartment in Santa Chiara, the Heart of Naples	€30,956	€153	55%	3	2	2	€30	❌	❌	❌	N / Y	⭐️ 4.5 (45)
Mida House	€32,909	€107	83%	3	1.5	2	€25	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Nilo by Casa Napoletana, with patio in the center	€58,499	€177	90%	3	2	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (104)
Alkimia	€56,648	€166	93%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (25)

Return Metrics

5.94% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€7,194	€14,389	€21,583	€28,778	€35,972	€71,945	€215,836
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999
Down Payment	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000
Property Appreciation	€15,000	€30,450	€46,363	€62,754	€79,637	€171,958	€713,631
Total Return	€522,194	€544,839	€567,947	€591,532	€615,609	€743,903	€1,429,467

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.94%

Cap Rate

6.77%

Return on Investment

24.16%

Via Maddaloni Napoli, Campania, 80134

3 bed • 2.5 bath • 10 guests

Purchase Price

Airbnb Investor Score

€7,194

Annual Profit

6.8%

Cap Rate

5.9%

Cash on Cash

€49,116

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €235/night at 67% occupancy ($57,470.56). Airbtics projects €187/night at 72% occupancy ($49,115).

Occupancy Rate

Top 53% 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.

€49,341

Avg annual revenue

72%

Avg occupancy rate

€187

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

€40k

€65k

€95k

€7,195

Profit

Revenue

€49,116

Operating Expenses

€15,255

Operating Income

€33,860

Mortgage & Taxes

€26,666

Profit (Cash Flow)

€7,195

€120,982

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€5,982

Closing Costs

€15,000

Total

€120,982

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.94%

Cap Rate

6.77%

Return on Investment

24.16%