BNBCalc Short Term Rental Rental Arbitrage Analysis Via Orto Sdanga, Manfredonia, Puglia, 71043

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€12,677

Profit (Cash Flow)

-€3,033

Cash on Cash Return

-97.6%

Annual Revenue

€12,677

AirDNA projects €75/night at 41% occupancy ($11,181). Airbtics projects €68/night at 51% occupancy ($12,676). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, €68 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,861	€11,035	€20,075	€28,497
Occupancy	38%	48%	67%	81%
Nightly Rate	€56	€61	€80	€94

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Da zia Giovanna Apartment	€14,139	€58	67%	1	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (56)
Roma Home 2 apartment - Manfredi Homes & Villas	€18,379	€73	69%	1	2	1	€0	❌	❌	❌	N / N	⭐️ 4.4 (5)
Pietrabianca Apartments di Charme a Manfredonia	€7,472	€57	36%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Dimora della Marchesa (al Duomo)	€12,879	€69	51%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
SaLò Apartments	€8,455	€44	52%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Casa Nicastro Apartment	€10,378	€71	40%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Pietrabianca Santa Maria Apartments di Charme	€9,707	€58	46%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (48)
casa nel pieno centro città House71043	€18,162	€118	42%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Dimora del Pescatore 2: Charming House in Puglia	€8,850	€59	40%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 4.8 (18)
Suite Cà del Centro Manfredonia	€11,008	€81	37%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (1)
Casetta da Pino	€4,567	€57	22%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Apartment Vittorio Veneto - Affitti Brevi Italia	€14,624	€81	48%	1	1	1	€36	❌	❌	❌	N / Y	⭐️ 5 (5)
Domus Elegans in centro	€11,732	€61	51%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
La Bombonera - Casa Vacanze	€8,318	€57	34%	1	1	4	€31	❌	❌	❌	Y / Y	⭐️ 5 (1)
Roma Home 1 - Manfredi Homes & Villas	€10,960	€62	48%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (2)
Casa Della Nonna	€8,802	€50	48%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Dimora del Pescatore 1: charming house in Puglia	€9,300	€57	43%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (38)
Casa Gramazio	€18,180	€53	88%	1	1	1	€30	❌	❌	✅	Y / N	⭐️ 0 (0)
Home Torre dell'Astrologo	€3,518	€43	21%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4 (3)
Bellissimo #1	€12,907	€39	91%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (78)
In the historical city center and close to the sea	€15,450	€55	77%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Monolocale a pianterreno.	€6,102	€60	28%	1	1	5	€0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
Casina 18	€7,420	€52	39%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Casa vacanza Gargano Manfredonia	€8,095	€94	23%	1	2	3	€30	❌	❌	❌	Y / N	⭐️ 5 (3)
Apartment White Place - Affitti Brevi Italia	€10,999	€79	36%	1	1	1	€36	❌	❌	❌	Y / N	⭐️ 5 (1)
B&B Orchidea Celeste - Mini appartamento	€18,647	€93	55%	1	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (9)
Casa zona Monticchio indipendente	€11,762	€80	40%	1	2	2	€0	❌	❌	✅	Y / N	⭐️ 4 (4)
[Porto Turistico] a due passi dal mare...	€16,189	€98	45%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
La Casetta	€28,815	€80	98%	1	2	3	€10	❌	❌	❌	Y / Y	⭐️ 5 (5)
Dimora Santa Chiara	€6,326	€49	34%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
Appartamento in centro, a due passi dal mare.	€19,089	€84	62%	1	1	5	€26	❌	❌	✅	Y / N	⭐️ 4.7 (8)
"In fondo al mar" - casa a due passi dal mare	€19,615	€66	81%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4 (1)
Casa Gramazio	€8,032	€43	50%	1	1	1	€26	❌	❌	✅	Y / N	⭐️ 5 (1)
Casa in centro	€14,669	€76	53%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Loft d'angiò	€15,918	€101	43%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (5)
* Home by the sea *	€17,458	€70	68%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (28)
Apartment Casa dei Sogni 2 - Affitti Brevi Italia	€21,178	€85	68%	1	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Bacio del Mare	€16,067	€52	81%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (10)
Antica Daunia dimora turistica	€31,023	€112	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Green Home	€7,411	€60	34%	1	1	6	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (42)

Return Metrics

-97.58% 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)	-€3,032	-€6,065	-€9,098	-€12,131	-€15,163	-€30,327	-€90,983
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	-€3,032	-€6,065	-€9,098	-€12,131	-€15,163	-€30,327	-€90,983

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-97.58%

Payback Period Days

Return on Investment

-97.58%

Via Orto Sdanga Manfredonia, Puglia, 71043

1 bed • 1 bath • 4 guests

Monthly Rent

€12,677

Annual Revenue

BNBCalc predicts this property will get $68 per night with 51% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€13,065

Avg annual revenue

51%

Avg occupancy rate

€68

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

€10k

€20k

€30k

-€3,033

Profit

Revenue

€12,677

Operating Expenses

€10,310

Operating Income

€2,367

Net Effective Rent

€5,400

Profit (Cash Flow)

-€3,033

€3,108

Cash Investment

Renos & Furnishing

€3,013

Setup Costs

€95

Total

€3,108

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-97.58%

Payback Period Days