BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Nicotera, 33, Acciaroli, SA, Italy

2 bed • 1 bath • 4 guests • €240,000

BNB

Calc

Annual Revenue

€40,352

Profit (Cash Flow)

€23,959

Cap Rate

10.7%

Annual Revenue

€40,352

AirDNA projects €192/night at 29% occupancy ($20,287). Airbtics projects €133/night at 45% occupancy ($21,926). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, €178 rate per night.

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

Percentiles25%50%75%90%
Revenue€8,907€16,528€41,439€64,091
Occupancy28%39%62%76%
Nightly Rate€86€114€178€224

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Il Canale 1861 - Parco Nazionale del Cilento

No image available

€53,570
€184
78%
225€51✅❌✅Y / Y⭐️ 5 (37)
Casa Grecale

No image available

€53,552
€176
83%
221€0❌❌✅Y / N⭐️ 4.5 (6)
Casa sul mare Acciaroli

No image available

€23,899
€79
76%
223€51❌❌❌Y / Y⭐️ 0 (0)
A bed on the sea of ​​Acciaroli

No image available

€52,105
€253
56%
221€49❌❌❌Y / Y⭐️ 4.9 (11)
Appartamento panoramico - Cannicchio

No image available

€44,413
€193
62%
222€41❌❌✅Y / N⭐️ 5 (1)
Casa Mare Terra nel Parco Nazionale Cilento

No image available

€15,770
€116
34%
215€31❌❌❌Y / Y⭐️ 4 (1)
Acciaroli Casa Piazzetta

No image available

€18,182
€75
66%
2228€41❌❌✅Y / Y⭐️ 0 (0)
PioppiHouse - 'Odisseo'

No image available

€17,633
€89
53%
222€36❌❌❌Y / Y⭐️ 4.7 (3)
Into Lupene

No image available

€20,329
€83
67%
217€0❌❌✅Y / N⭐️ 5 (4)
Appartamento con terrazzo

No image available

€60,834
€224
69%
222€41❌❌✅Y / N⭐️ 4.7 (6)
Sunrise&Sunset House

No image available

€17,852
€51
92%
227€62✅❌✅Y / Y⭐️ 4.9 (50)
Trilocale a 2 km da Acciaroli

No image available

€14,613
€103
37%
215€21❌❌✅Y / N⭐️ 0 (0)
Anemone di mare Acciaroli

No image available

€39,632
€225
48%
216€51❌❌✅Y / Y⭐️ 5 (6)
Casa D.A.L

No image available

€15,639
€112
38%
214€0❌❌✅Y / N⭐️ 0 (0)
Villa BiancaRosa unità grande

No image available

€11,425
€80
39%
213€21❌❌❌Y / N⭐️ 0 (1)
Appartamento "Gaetana" Acciaroli

No image available

€18,252
€125
40%
223€0❌❌✅Y / N⭐️ 0 (0)
Casa a cannicchio ( acciaroli)

No image available

€11,565
€102
31%
222€0❌❌❌Y / Y⭐️ 0 (0)
Mind & Sea : Casa del Sole

No image available

€17,112
€105
43%
223€51❌❌✅Y / N⭐️ 5 (6)
Appartamento sul mare

No image available

€19,862
€81
67%
215€0❌❌✅Y / Y⭐️ 5 (2)
I Colori del Mare "Acquamarina"

No image available

€14,579
€108
37%
2115€0❌❌❌Y / N⭐️ 5 (2)
Pinarca Lilla Acciaroli centralissimo 4-5 posti

No image available

€16,072
€122
36%
2110€51❌❌❌Y / Y⭐️ 4.9 (8)
Appartamento Pinarca Arancio Acciaroli 2-4 ospiti

No image available

€10,451
€84
32%
217€51❌❌❌Y / Y⭐️ 4.5 (2)
The House on the Cliff

No image available

€29,025
€139
57%
216€0❌❌❌Y / Y⭐️ 5 (16)
DS HOUSE CILENTO COAST

No image available

€49,682
€176
77%
216€21✅❌✅Y / Y⭐️ 5 (1)
Casa vacanze centro Acciaroli

No image available

€43,246
€191
62%
211€0❌❌❌Y / N⭐️ 0 (1)
Acciaroli appartamento con terrazzo sul mare

No image available

€14,164
€111
35%
216€0❌❌✅Y / Y⭐️ 5 (1)
Caleoblu a terrace on the Acciaroli sea (Cilento)

No image available

€17,089
€93
50%
2113€0❌❌✅Y / Y⭐️ 5 (2)
Acciaroli:Il Paradiso a Leucosia

No image available

€25,168
€156
44%
214€0❌❌❌Y / Y⭐️ 0 (2)
Al ciliegio

No image available

€17,298
€80
58%
214€26✅❌❌Y / Y⭐️ 4.8 (10)

Return Metrics

40.15% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€23,959€47,918€71,877€95,836€119,795€239,590€718,771
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€192,000€192,000€192,000€192,000€192,000€192,000€192,000
Down Payment€48,000€48,000€48,000€48,000€48,000€48,000€48,000
Property Appreciation€7,200€14,616€22,254€30,122€38,225€82,539€342,542
Total Return€271,159€302,534€334,131€365,958€398,021€562,130€1,301,314

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

40.15%

Cap Rate

10.73%

Return on Investment

59.44%

property-location

33 Via Nicotera Acciaroli, Campania, 84068

2 bed • 1 bath • 4 guests

175

Airbnb Investor Score

€14,783

Annual Profit

10.7%

Cap Rate

40.2%

Cash on Cash

€40,352

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €192/night at 29% occupancy ($20,287.31). Airbtics projects €178/night at 45% occupancy ($21,926).

Top 26% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€22,829

Avg annual revenue

45%

Avg occupancy rate

€134

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

€40k

€60k

Sign up to see the data on 40 all comparables

€23,959

Profit

Revenue

€40,352

Operating Expenses

€14,593

Operating Income

€25,759

Mortgage & Taxes

€1,800

Profit (Cash Flow)

€23,959

€52,467

Cash Investment

Down Payment

€48,000

Renos & Furnishing

€4,467

Total

€52,467

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

40.15%

Cap Rate

10.73%

Profit (Cummulative)

€23,959

€192,000

€4,467

€7,200

€0

Total Gain

€35,470

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service