BNBCalc Short Term Rental Investment Analysis Via Ospedaletti, Sanremo, Liguria,

2 bed • 2 bath • 6 guests • €125

BNB

Calc

Annual Revenue

€36,822

Profit (Cash Flow)

€22,530

Cap Rate

18029.0%

Annual Revenue

€36,822

AirDNA projects €176/night at 45% occupancy ($28,889). Airbtics projects €127/night at 55% occupancy ($25,469). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, €158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,556	€23,528	€38,557	€64,270
Occupancy	43%	56%	64%	76%
Nightly Rate	€82	€109	€158	€223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Paradiso sul mare	€44,099	€229	52%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (1)
Donna Francesca di Villa La Matta	€19,268	€84	63%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (57)
BOOK NOW! Foce Charming Seaview Flat x6	€32,589	€235	37%	2	2	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (1)
Suite Casa del Sole 10 - Fronte mare	€19,385	€83	60%	2	1	1	€104	❌	❌	✅	Y / Y	⭐️ 4.6 (36)
Trilocale "degli Inglesi" vicino alle spiagge.	€9,164	€47	44%	2	1	2	€72	❌	❌	✅	N / N	⭐️ 2.5 (2)
Apartment with panoramic terrace on the sea	€15,201	€61	58%	2	1	2	€67	❌	❌	✅	Y / Y	⭐️ 4.2 (15)
Casa Fiorenza Private Parking CITRA 008055-LT-1530	€40,883	€158	66%	2	2	2	€104	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Sanremo appartamento nel borgo di Coldirodi	€37,824	€144	64%	2	2	3	€155	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Stupendo appartamento vista mare	€25,180	€121	52%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (3)
Italian Riviera - house with amazing seeview	€11,063	€117	25%	2	2	3	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Appartamento vista mare con due camere	€30,027	€139	56%	2	2	5	€105	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
semeria103, fascino minimal-chic	€13,705	€66	52%	2	1	3	€62	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Luxury Penthouse Poseidon Suite - Sanremo	€21,867	€149	36%	2	2	1	€62	❌	❌	✅	Y / Y	⭐️ 5 (3)
Appartamento Margherita Trilocale luminoso	€37,698	€304	33%	2	1	3	€94	❌	❌	✅	Y / Y	⭐️ 4 (7)
Casa vacanze Vittoria	€23,021	€85	73%	2	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Sanremo Flat – Parking and Netflix!	€19,166	€90	58%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Casa Lela appartamento vista mare, posto auto.	€15,721	€70	57%	2	1	2	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Beautiful Apartment in Historic Villa, sea view	€15,605	€81	51%	2	2	5	€41	❌	❌	❌	Y / Y	⭐️ 5 (47)
Modus Vivendi trilocale deluxe	€20,460	€138	38%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4 (3)
Accogliente Apt tripla esposizione	€14,149	€359	10%	2	1	3	€39	❌	❌	❌	Y / Y	⭐️ 0 (0)
BEAUTIFUL APT WITH SEA VIEW	€8,297	€54	41%	2	1	2	€37	❌	❌	✅	Y / Y	⭐️ 4.9 (113)
Holidays in an historical villa ( 008055-LT-0389)	€8,604	€86	22%	2	2	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (30)
Flat by the sea, terrace and free wi-fi	€19,574	€84	64%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (120)
Итальянская Ривьера, вид на море	€30,441	€184	44%	2	1	2	€124	❌	❌	✅	Y / Y	⭐️ 4.7 (56)
Casa Lina Appartamento ampio e luminoso	€14,527	€105	37%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.4 (23)
Appartamento mare e piscina	€39,236	€107	98%	2	1	4	€52	❌	❌	✅	Y / Y	⭐️ 5 (94)
Appartamento Stella Marina	€14,951	€69	51%	2	2	1	€62	✅	❌	✅	Y / N	⭐️ 3.5 (5)
Casa Vacanze Pina & Carletto	€20,055	€186	27%	2	1	5	€124	✅	❌	❌	Y / Y	⭐️ 5 (8)
POOL + SEA VIEW + BEACH 500mt	€18,776	€80	61%	2	2	6	€36	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Suite Casa del Sole 16 - Fronte Mare	€65,876	€175	98%	2	1	1	€104	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
Residence Eucalyptus-San Remo-Free Parking	€11,580	€47	61%	2	3	4	€73	❌	❌	✅	N / N	⭐️ 0 (0)
Address home - I colori del mare.	€51,667	€223	61%	2	1	2	€62	✅	❌	❌	Y / N	⭐️ 4.7 (8)
Ospedaletti beachfront	€43,586	€158	74%	2	1	2	€88	❌	❌	❌	Y / Y	⭐️ 5 (29)
Luminoso appartamento con giardino	€26,434	€123	54%	2	1	5	€62	❌	❌	✅	Y / Y	⭐️ 4 (2)
Suite Tranquilla - Sanremo	€41,024	€109	100%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Casa con piscina -Ospedaletti, SEA VIEW 300m beach	€14,146	€57	60%	2	1	1	€98	❌	❌	✅	Y / Y	⭐️ 4 (24)
sea view+pool+beach 500 mt	€32,085	€113	72%	2	2	7	€104	✅	❌	✅	Y / Y	⭐️ 5 (4)
L'Orizzonte	€67,683	€176	100%	2	1	2	€104	✅	❌	✅	Y / Y	⭐️ 4.2 (7)
Appartamento Villa Franca	€23,553	€83	73%	2	1	2	€84	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

478.11% 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)	€22,529	€45,059	€67,588	€90,118	€112,647	€225,295	€675,887
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€99	€99	€99	€99	€99	€99	€99
Down Payment	€25	€25	€25	€25	€25	€25	€25
Property Appreciation	€3	€7	€11	€15	€19	€42	€178
Total Return	€22,658	€45,191	€67,725	€90,259	€112,792	€225,463	€676,191

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

478.11%

Cap Rate

18,029%

Return on Investment

478.23%

Via Ospedaletti Sanremo, Liguria

2 bed • 2 bath • 6 guests

Purchase Price

162617

Airbnb Investor Score

€22,529

Annual Profit

18029.0%

Cap Rate

478.1%

Cash on Cash

€36,822

Annual Revenue

BNBCalc predicts this property will get $127 per night with 55% occupancy, putting it in the top 47% 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.

€25,467

Avg annual revenue

55%

Avg occupancy rate

€124

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

€45k

€70k

€22,530

Profit

Revenue

€36,822

Operating Expenses

€14,285

Operating Income

€22,536

Mortgage & Taxes

€7

Profit (Cash Flow)

€22,530

€4,712

Cash Investment

Down Payment

€25

Renos & Furnishing

€4,683

Closing Costs

€4

Total

€4,712

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

478.11%

Cap Rate

18,029%

Return on Investment

478.23%