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 Rental Arbitrage Analysis Via Palazzo a Mare, Capri, Metropolitan City of Naples, Italy

1 bed • 1 bath • 3 guests • €1,000

BNB

Calc

Report by:

captony111@gmail.com

Annual Revenue

€36,524

Profit (Cash Flow)

€12,019

Cash on Cash Return

406.2%

Annual Revenue

€36,524

AirDNA projects €232/night at 51% occupancy ($43,248). Airbtics projects €204/night at 72% occupancy ($53,719). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 50% occupancy rate, €200 rate per night.

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

Percentiles25%50%75%90%
Revenue€33,753€52,382€68,187€95,449
Occupancy60%76%83%91%
Nightly Rate€153€187€222€283

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
Aquamarine Relaxing Capri Suites - JSuite Smeralda

No image available

€37,726
€124
83%
111€0❌❌❌N / Y⭐️ 5 (103)
Bellissimobilocale 5persone con terrazza vistamare

No image available

€38,061
€199
51%
112€39❌❌❌N / Y⭐️ 5 (20)
Nuovissimo seaview bilocale centrale per 4 persone

No image available

€37,552
€166
60%
112€39❌❌❌Y / Y⭐️ 5 (53)
Capri storia e riposo dominando il golfo

No image available

€53,472
€172
85%
122€0❌❌✅Y / Y⭐️ 5 (84)
Appartamento La Baia di Napoli

No image available

€53,041
€220
66%
111€0❌❌❌Y / Y⭐️ 5 (21)
il Porto Capri casa vacanza

No image available

€34,155
€110
85%
112€0❌❌❌N / Y⭐️ 5 (235)
La Casetta del Porto - Capri

No image available

€37,535
€116
88%
112€29❌❌❌Y / Y⭐️ 5 (344)
Sea view terrace apartment

No image available

€62,694
€211
81%
112€0❌❌❌N / Y⭐️ 5 (146)
Appartamento Marina Grande

No image available

€21,688
€156
36%
111€30❌❌❌N / Y⭐️ 5 (1)
Tre Re Appartamento Marina Grande 264 Capri

No image available

€63,198
€211
82%
122€0❌❌❌N / Y⭐️ 0 (1)
Dependance Casa Paolina

No image available

€42,842
€127
91%
112€34❌❌❌N / Y⭐️ 5 (26)
Triton Capri

No image available

€59,064
€204
79%
113€0❌❌❌N / Y⭐️ 5 (38)
Camera deluxe con soppalco

No image available

€70,257
€231
83%
111€0❌❌❌N / N⭐️ 5 (24)
Longano 35

No image available

€44,563
€148
82%
111€0❌❌❌Y / Y⭐️ 5 (62)
Romy Blu: l'appartamento nel cuore di Capri

No image available

€52,724
€209
69%
113€0❌❌✅Y / Y⭐️ 5 (24)
Appartamento con cucina

No image available

€90,579
€278
89%
111€0❌❌❌N / N⭐️ 5 (28)
whole apartment, il blu, capri center

No image available

€25,453
€124
56%
111€0❌❌❌Y / Y⭐️ 5 (68)
De'rossi delle onde apartment

No image available

€41,713
€137
83%
122€10❌❌✅Y / Y⭐️ 5 (78)
Capri Suite Apartment with Jacuzzi in Piazzetta

No image available

€55,270
€181
83%
112€29✅✅❌Y / Y⭐️ 5 (67)
Casa Paolina

No image available

€62,610
€205
83%
112€39❌❌❌Y / Y⭐️ 5 (34)
Serena’s Guest House

No image available

€67,708
€303
61%
122€0❌❌❌N / Y⭐️ 5 (21)
B&B SoleLuna Capri - Appartamento Sole

No image available

€45,452
€135
92%
111€0❌❌❌N / Y⭐️ 5 (98)
CASA BOTTEGHE - al centro di Capri

No image available

€32,351
€215
39%
11.53€49❌❌❌N / Y⭐️ 5 (72)
Monolocale Casetta MILU al centro di Anacapri

No image available

€33,902
€127
73%
111€0❌❌❌N / Y⭐️ 5 (27)
Capri Suite The Sea vista mare in Piazzetta

No image available

€61,492
€175
96%
111€20❌❌❌Y / Y⭐️ 5 (116)
Qasar Luxury Suite in Capri's Piazzetta

No image available

€76,747
€248
84%
112€58❌❌❌N / Y⭐️ 5 (63)
Attico Capri: Vista Faraglioni

No image available

€75,374
€398
51%
112€147❌❌❌Y / Y⭐️ 5 (10)
Casetta Mirella - In the heart of Marina Grande

No image available

€137,022
€614
61%
113€0❌❌❌Y / Y⭐️ 5 (61)
A due passi Capri casa vacanza

No image available

€31,114
€181
47%
112€0❌❌❌Y / Y⭐️ 5 (18)
la cherubini, una terrazza sul mare

No image available

€76,913
€218
96%
113€87❌❌❌Y / Y⭐️ 5 (102)
Essenza caprese e stile a pochi minuti dal mare

No image available

€69,918
€271
70%
122€24❌❌✅Y / Y⭐️ 4.5 (13)
Casa Elisa

No image available

€38,397
€193
54%
112€20❌❌❌Y / Y⭐️ 4.6 (7)
spettacolare suite Tragara Capri

No image available

€33,600
€158
57%
112€58❌❌❌Y / Y⭐️ 4.5 (157)
Boutique Suite in Piazzetta - Silvia

No image available

€71,446
€287
68%
112€0❌❌✅N / Y⭐️ 5 (5)
Esclusivo appartamento in Piazzetta a Capri

No image available

€27,667
€180
42%
113€0❌❌✅N / Y⭐️ 0 (1)
Capri Suite The Sun vista mare in Piazzetta

No image available

€49,399
€162
83%
112€20❌❌❌Y / Y⭐️ 5 (38)
Boutique suite in Piazzetta - Laetitia

No image available

€76,775
€283
74%
112€0❌❌❌N / Y⭐️ 5 (13)
Capri - Casa Chiara

No image available

€36,620
€101
99%
112€29❌❌❌N / Y⭐️ 5 (509)
Capri Joy

No image available

€39,089
€155
69%
122€0❌❌❌Y / Y⭐️ 5 (22)
Mama' Capri

No image available

€63,464
€249
69%
112€29❌❌❌Y / N⭐️ 0 (1)

Return Metrics

406.19% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€12,018€24,037€36,056€48,075€60,094€120,188€360,565
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€30€60€92€125€159€343€1,427
Total Return€12,048€24,098€36,149€48,200€60,253€120,532€361,993

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

406.19%

Payback Period Days

89

Return on Investment

407.21%

property-location

Via Palazzo a Mare Capri, Campania, 80076

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact

€36,524

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €232/night at 51% occupancy.Projected nightly rate is €204/night at 72% occupancy.

Top 88% of comparables

Top 46% 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.

€53,216

Avg annual revenue

72%

Avg occupancy rate

€204

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

€20k

€60k

€95k

€140k

Sign up to see the data on 40 all comparables

€12,019

Profit

Revenue

€36,524

Operating Expenses

€12,506

Operating Income

€24,019

Net Effective Rent

€12,000

Profit (Cash Flow)

€12,019

€2,959

Cash Investment

Renos & Furnishing

€2,869

Setup Costs

€90

Total

€2,959

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

406.19%

Payback Period Days

89