BNBCalc Short Term Rental Investment Analysis Via Mimmo Conenna, 34, Bari, Metropolitan City of Bari, Italy

2 bed • 2 bath • 5 guests • €240,000

BNB

Calc

Annual Revenue

€30,291

Profit (Cash Flow)

€15,570

Cap Rate

7.2%

Annual Revenue

€30,291

AirDNA projects €121/night at 69% occupancy ($30,390). Airbtics projects €104/night at 72% occupancy ($27,451). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, €115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,927	€28,070	€37,852	€46,218
Occupancy	67%	75%	82%	90%
Nightly Rate	€80	€101	€124	€138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
B&Bob Private Apartment in Bari	€29,050	€132	60%	2	2	3	€0	❌	❌	✅	Y / N	⭐️ 5 (3)
Water Run	€33,042	€205	44%	2	3	1	€0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Villa Dantès piscina privata	€38,836	€136	76%	2	2.5	1	€67	✅	❌	✅	Y / Y	⭐️ 5 (12)
APT x4 - 50m from the beach! Balcony with SEA VIEW	€22,757	€81	74%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
INTERNO19 - sea view apartment in Bari	€39,778	€128	81%	2	2.5	1	€67	❌	❌	❌	Y / Y	⭐️ 5 (74)
Caves Garden: Bari	€39,392	€117	92%	2	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (51)
Appartamento con cortile a 30 mt. dal mare	€19,587	€71	72%	2	1	1	€39	❌	❌	❌	N / Y	⭐️ 5 (74)
[Centrale] Hope seaview apartment	€25,438	€75	92%	2	1	1	€14	❌	❌	❌	N / Y	⭐️ 4.5 (67)
BRAND NEW SEAFRONT APARTMENT (Check out 13 pm)	€31,529	€94	90%	2	4.5	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (187)
Whiteflower - apartment 30mt from the sea (60mq)	€22,864	€77	79%	2	2	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (40)
Casa di Roby	€26,659	€103	71%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Benvenuti a Bari !	€18,605	€77	65%	2	1	1	€39	❌	❌	❌	N / Y	⭐️ 4.5 (289)
Central loft full comfort	€37,082	€115	87%	2	2	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (92)
Luna&Sole Oreste Apartments - LUNA	€31,706	€159	53%	2	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Patty Maison - Large & New Central Apartment	€31,329	€104	82%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (56)
Traiano Luxury Home app 2	€43,359	€161	73%	2	1	2	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Appartamento Bari Antonella home	€36,348	€112	89%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Sole amarè guest house	€37,903	€123	84%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Apulia White House 59 - BARI	€29,647	€99	81%	2	1	1	€20	❌	❌	✅	N / Y	⭐️ 5 (15)
Bari Centro Harmony House	€25,117	€88	76%	2	1	2	€34	❌	❌	❌	N / Y	⭐️ 5 (6)
Flat 10 - 2 Bedrooms	€41,154	€132	85%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Il giardino al politecnico	€25,626	€97	71%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (3)
New MaLú apartment	€15,681	€62	69%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (13)
Il senso del sale CIS BA07204691000041446	€15,780	€61	68%	2	1	3	€39	❌	❌	❌	Y / Y	⭐️ 5 (27)
Villa con giardino sul mare	€34,740	€118	80%	2	2	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (18)
Chimney House	€43,044	€129	91%	2	2	2	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Il Centro Apartments 50mq CIN IT072006B400090178	€28,008	€115	66%	2	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (27)
Gentile 46 Luxury Accomodation	€39,441	€136	78%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Ponentino	€36,585	€117	84%	2	1	3	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
"Willkommen in einem privaten garten!"	€22,663	€85	72%	2	1	1	€49	❌	❌	❌	N / Y	⭐️ 4.5 (229)
BariStation Apartment CIS: BA07200691000034176	€19,168	€98	53%	2	2	1	€10	❌	❌	❌	Y / N	⭐️ 4.4 (19)
Picone Apartment by Apulia Accommodation	€26,038	€96	71%	2	1	12	€58	❌	❌	✅	N / Y	⭐️ 4.5 (4)
La Dolce Notte , Appartamento primo piano	€11,440	€58	53%	2	1	1	€14	❌	❌	✅	N / Y	⭐️ 4.5 (31)
Palazzo Lagioia: Luxury apartment liberty	€11,002	€47	63%	2	2	3	€39	❌	❌	✅	Y / Y	⭐️ 5 (158)
House near the center	€27,526	€94	78%	2	1	1	€39	❌	❌	❌	N / Y	⭐️ 4.5 (29)
Enry's House	€17,449	€66	71%	2	1	1	€14	❌	❌	❌	N / Y	⭐️ 4.5 (77)
Lalla Home	€24,307	€74	90%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (58)
\|Your Home\|, in the center of Bari	€44,581	€154	78%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Trilocale vista mare Bis	€12,140	€87	38%	2	1	2	€0	✅	❌	✅	N / N	⭐️ 0 (2)

Return Metrics

25.11% 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)	€15,570	€31,140	€46,710	€62,280	€77,850	€155,700	€467,101
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€189,600	€189,600	€189,600	€189,600	€189,600	€189,600	€189,600
Down Payment	€50,400	€50,400	€50,400	€50,400	€50,400	€50,400	€50,400
Property Appreciation	€7,200	€14,616	€22,254	€30,122	€38,225	€82,539	€342,542
Total Return	€262,770	€285,756	€308,964	€332,402	€356,075	€478,240	€1,049,644

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.11%

Cap Rate

7.23%

Return on Investment

45.57%

34 Via Mimmo Conenna 1 Bari, Puglia, 70126

2 bed • 2 bath • 5 guests

Purchase Price

Airbnb Investor Score

€4,478

Annual Profit

7.2%

Cap Rate

25.1%

Cash on Cash

€30,291

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €121/night at 69% occupancy.Projected nightly rate is €104/night at 72% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€28,185

Avg annual revenue

72%

Avg occupancy rate

€104

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

€20k

€35k

€45k

€15,570

Profit

Revenue

€30,291

Operating Expenses

€12,921

Operating Income

€17,370

Mortgage & Taxes

€1,800

Profit (Cash Flow)

€15,570

€54,788

Cash Investment

Down Payment

€50,400

Renos & Furnishing

€4,388

Total

€54,788

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.11%

Cap Rate

7.23%

Return on Investment

45.57%