BNBCalc Short Term Rental Investment Analysis Via Monte Moro di Quinto, Genova, Liguria, 16166

2 bed • 1 bath • 3 guests • €300,000

BNB

Calc

Annual Revenue

€40,803

Profit (Cash Flow)

€9,956

Cap Rate

8.7%

Annual Revenue

€40,803

AirDNA projects €156/night at 48% occupancy ($27,268). Airbtics projects €141/night at 54% occupancy ($27,800). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, €164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,540	€24,943	€41,716	€61,470
Occupancy	38%	55%	68%	77%
Nightly Rate	€95	€122	€164	€214

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Nervi da sogno a un passo dal mare] Pet friendly	€30,412	€141	56%	2	2	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (56)
Somewhere beyond the sea..	€54,069	€383	38%	2	2	2	€21	❌	✅	✅	Y / Y	⭐️ 5 (18)
Il mare negli occhi Citra:010025-LT3793	€47,523	€174	73%	2	1	3	€105	❌	❌	❌	Y / Y	⭐️ 5 (55)
Stelle sul mare splendido appartamento con vista	€28,555	€137	56%	2	2	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (60)
Casa di Aldo: una casa nel centro di Nervi.	€20,897	€87	65%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (30)
La Piazzetta sul Mare (Cod. CITRA 010025-LT-1220)	€39,124	€141	74%	2	1	3	€94	❌	❌	✅	Y / Y	⭐️ 5 (217)
Between sky and sea	€28,876	€117	66%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (59)
Maestrale, nel cuore di Nervi	€24,338	€86	77%	2	1	3	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
La Finestra sul Mare	€18,910	€126	38%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (48)
Genoa and the 2 Riviere	€9,945	€68	39%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (193)
Wonderful Italy \| Quinto Seaview Apartment	€19,396	€100	50%	2	1	1	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Panoramic sea view	€18,087	€97	47%	2	1	31	€63	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Sea and parks- in pedestrian area of Nervi	€36,876	€173	56%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (18)
Dai Pescatori Nervi Casa Vacanze	€22,382	€135	44%	2	1.5	2	€63	❌	✅	❌	Y / Y	⭐️ 4.5 (9)
Downtown Nervi with a wonderful sea view	€24,507	€82	81%	2	1	3	€68	❌	❌	❌	Y / Y	⭐️ 5 (106)
Fisherman's House	€61,369	€209	79%	2	2	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (80)
Casa marina	€43,867	€181	64%	2	2	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (35)
CasaViva - Lovely Family House at the sea in Genoa	€11,815	€101	30%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Casa Genova Nervi	€19,550	€141	37%	2	2	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Appartamento con Terrazzo sul mare	€52,614	€161	88%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (26)
Genova tra Mare, Monti & Gaslini	€16,119	€95	46%	2	2	3	€68	❌	❌	❌	Y / Y	⭐️ 5 (45)
Appartamento Genova Quinto Mare vicino al Gaslini	€31,096	€112	76%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Unposto dove la Luna si mostra nuda	€55,626	€343	44%	2	1	1	€16	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Il Mare Sotto Casa (Citra 010025-LT-4684)	€31,132	€131	60%	2	1	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (24)
Casa al mare con parcheggio	€25,336	€90	74%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (13)
Lovely nest with great seaview iT010025C24Q2JLHPB	€23,294	€89	70%	2	1	6	€26	❌	❌	✅	Y / Y	⭐️ 5 (30)
MaMi a 2 passi dal mare	€11,755	€115	28%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4 (2)
LA CASA DI QUINTO AL MARE - CITRA 010025-LT-0168	€22,973	€80	78%	2	1	3	€31	❌	❌	✅	Y / Y	⭐️ 5 (160)
The sea road house	€18,366	€173	29%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (6)
Appartamento Rosa dei Venti	€36,640	€263	38%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Appartamento Nervi	€24,629	€95	68%	2	1	1	€37	❌	❌	✅	Y / Y	⭐️ 5 (37)
CasaViva-Lovely Trilo in Genova Nervi with parking	€38,290	€285	36%	2	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Casaviva - Modern Lively Trilo in Genova Nervi	€15,391	€130	31%	2	1	1	€63	❌	❌	❌	Y / N	⭐️ 4.5 (6)
"Da qui il Mare"	€31,721	€142	60%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Borgo porticciolo sea&center	€20,546	€102	55%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
La Superba Nervi Genova appartamento vista mare	€17,898	€114	43%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
L’eremo in città	€10,902	€74	40%	2	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (3)
CasaViva - Lovely SeaView Trilo in Genova Nervi	€20,363	€190	28%	2	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Scirocco, nel cuore di Nervi	€18,729	€91	56%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
[Quinto al mare]20mt dalla spiaggia-boccadasse	€20,350	€101	55%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)

Return Metrics

13.53% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€9,956	€19,912	€29,868	€39,824	€49,781	€99,562	€298,686
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€4,226	€8,625	€13,203	€17,967	€22,925	€50,918	€239,999
Down Payment	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€83,182	€106,807	€130,889	€155,444	€180,489	€313,655	€1,026,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.53%

Cap Rate

8.65%

Return on Investment

31.51%

Via Monte Moro di Quinto Genova, Liguria, 16166

2 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

€9,956

Annual Profit

8.7%

Cap Rate

13.5%

Cash on Cash

€40,803

Annual Revenue

BNBCalc predicts this property will get $141 per night with 54% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€27,606

Avg annual revenue

54%

Avg occupancy rate

€141

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

€25k

€45k

€60k

€9,956

Profit

Revenue

€40,803

Operating Expenses

€14,847

Operating Income

€25,956

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€9,956

€73,557

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€4,557

Closing Costs

€9,000

Total

€73,557

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.53%

Cap Rate

8.65%

Return on Investment

31.51%