BNBCalc Short Term Rental Rental Arbitrage Analysis Via Nuova Provinciale Chiunzi, Maiori, Campania, 84010

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€41,537

Profit (Cash Flow)

-€25,946

Cash on Cash Return

-573.4%

Annual Revenue

€41,537

AirDNA projects €156/night at 50% occupancy ($28,478). Airbtics projects €181/night at 63% occupancy ($41,536). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 63% occupancy rate, €181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,299	€33,620	€56,775	€88,669
Occupancy	52%	61%	76%	84%
Nightly Rate	€111	€148	€201	€285

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Ferrigno - Vacation House FREE Wi-Fi	€14,130	€66	51%	2	2	3	€61	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Grecale: nice apartment with patio and sea view	€30,665	€154	53%	2	2	2	€71	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
❤️SEA PEARL❤️Highly renovated, next to the beach!	€38,364	€194	53%	2	2	2	€71	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
casa del lazzaro	€28,062	€112	65%	2	2	1	€51	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
"Conchiglia" big house in the center of Maiori	€47,984	€215	60%	2	2	1	€51	❌	❌	✅	Y / N	⭐️ 4.3 (18)
Levante - lovely flat with terrace & sea view	€30,539	€164	50%	2	2	2	€102	❌	❌	❌	Y / Y	⭐️ 5 (49)
⚓️“BlueBay House”⚓️ -Nuovissimo a due passi dal mare	€53,907	€237	62%	2	2	2	€71	❌	❌	❌	Y / Y	⭐️ 5 (131)
Casa Diodora-Costiera Amalfitana-vicino al mare	€66,162	€226	79%	2	2	2	€71	❌	❌	❌	Y / Y	⭐️ 5 (57)
Casa al centro della costa d’Amalfi con 2 camere	€34,436	€112	83%	2	2	3	€30	❌	❌	✅	N / Y	⭐️ 4.8 (47)
Maiori A due passi dal mare (Appartamento Capone)	€24,055	€115	57%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Casa Costanza Amalfi Coast	€16,793	€144	30%	2	2	4	€26	❌	❌	❌	N / N	⭐️ 5 (3)
Il casale blu	€57,146	€162	95%	2	2	2	€30	❌	❌	❌	N / Y	⭐️ 5 (3)
Luxury Rooftop a 40 passi dal mare	€119,529	€771	42%	2	3	1	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Costa Major	€90,161	€379	65%	2	2	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (21)
Holiday Home Amalfi Coast Maiori	€54,945	€177	84%	2	2	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (66)
TakeAmalfiCoast \| Main House	€32,983	€108	83%	2	2	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (86)
Brasca sea view	€29,022	€126	62%	2	2	3	€71	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
[AMALFI COAST] 6 PAX outside kitchen and garden	€105,657	€319	90%	2	2	3	€162	❌	✅	❌	Y / Y	⭐️ 5 (59)
Maison Antica - One Step From the Sea.	€29,832	€161	50%	2	2	3	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Appartamento "Nel blu"	€13,940	€90	39%	2	2	3	€61	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Casa Maria Vittoria Seaviewbalcony	€41,297	€197	56%	2	2	2	€102	❌	❌	❌	Y / Y	⭐️ 4.6 (111)
SEA VIEW-Amalfi Coast Boutique Apart. Acquamarina	€55,355	€283	53%	2	2	2	€61	❌	❌	✅	Y / Y	⭐️ 5 (51)
Appartamento in Costiera Amalfitana	€28,060	€147	52%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
L'Ancora - Amalfi Coast	€21,830	€69	84%	2	2	3	€85	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Villa Carpineto!!!	€26,698	€84	84%	2	2	3	€81	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Trilocale con terrazza	€92,765	€478	53%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (8)
House Maiori Amalfitan Coast	€19,554	€150	35%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 4.5 (108)
Casa Roberta	€51,484	€231	61%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Apartement SoleMar - Maiori,in town center	€43,705	€126	95%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Apartment on the promenade - 10m from the beach	€23,632	€70	91%	2	2	5	€51	❌	❌	❌	Y / Y	⭐️ 5 (90)
Casa vacanze NONNO ALDO	€28,654	€103	76%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (45)
50 m from the beach. Wi-Fi fast & AC	€48,671	€181	71%	2	2	2	€102	❌	❌	❌	Y / Y	⭐️ 5 (11)
Lemon Garden House	€16,245	€67	66%	2	1	4	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Piccolo paradiso Mare	€12,697	€77	44%	2	1	3	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Historic Center of Maiori♡	€30,905	€143	59%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Marilisa Holidays Amalfi Coast-Appartamento Intero	€38,205	€222	47%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa Margherita	€23,003	€108	57%	2	2	3	€61	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
[ Amalfi Coast ] Il cortile di Cristina	€33,301	€139	65%	2	1	3	€45	❌	❌	❌	Y / Y	⭐️ 5 (52)
La terrazza delle stelle - Maiori - Amalfi Coast	€52,223	€189	75%	2	1	3	€77	❌	❌	✅	Y / Y	⭐️ 5 (18)
Casa Raffaello	€32,537	€132	67%	2	2	7	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (20)

Return Metrics

-573.38% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€25,946	-€51,892	-€77,838	-€103,785	-€129,731	-€259,462	-€778,388
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	-€25,946	-€51,892	-€77,838	-€103,785	-€129,731	-€259,462	-€778,388

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-573.38%

Payback Period Days

Return on Investment

-573.38%

Via Nuova Provinciale Chiunzi Maiori, Campania, 84010

2 bed • 1 bath • 4 guests

Monthly Rent

€41,537

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €156/night at 50% occupancy.Projected nightly rate is €181/night at 63% occupancy.

Occupancy Rate

Top 48% 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.

€39,325

Avg annual revenue

64%

Avg occupancy rate

€176

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

€45k

€80k

€120k

-€25,946

Profit

Revenue

€41,537

Operating Expenses

€13,483

Operating Income

€28,054

Net Effective Rent

€54,000

Profit (Cash Flow)

-€25,946

€4,525

Cash Investment

Renos & Furnishing

€4,431

Setup Costs

€95

Total

€4,525

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-573.38%

Payback Period Days