BNBCalc Short Term Rental Investment Analysis Via Palepoli, 20, Naples, Metropolitan City of Naples, Italy

4 bed • 4 bath • 8 guests • €1,000,000

BNB

Calc

Annual Revenue

€84,048

Profit (Cash Flow)

€12,054

Cap Rate

6.5%

Annual Revenue

€84,048

AirDNA projects €311/night at 51% occupancy ($57,942). Airbtics projects €329/night at 70% occupancy ($84,048). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 70% occupancy rate, €329 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€39,959	€63,119	€120,474	€187,586
Occupancy	63%	73%	82%	91%
Nightly Rate	€171	€234	€399	€558

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maison Julie	€36,006	€131	71%	4	3	1	€67	❌	❌	❌	N / Y	⭐️ 4.5 (28)
***RESIDENZA REALE APPARTAMENT***	€93,372	€462	55%	4	5	1	€48	❌	❌	✅	N / Y	⭐️ 5 (12)
Appartamento panoramico 4 camere terrazza Chiaia	€185,608	€526	96%	4	4	2	€77	❌	❌	❌	N / Y	⭐️ 4.5 (11)
San Ferdinando Residence	€65,935	€268	66%	4	2	2	€95	❌	❌	❌	N / Y	⭐️ 4.6 (10)
My Loft in Naples	€92,962	€377	67%	4	2.5	2	€143	❌	❌	✅	Y / Y	⭐️ 5 (42)
Casa Toledo - Piazza Municipio Luma Home	€52,715	€193	73%	4	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (49)
Domus Borbonica, Via Toledo 55	€157,675	€499	86%	4	4	1	€57	❌	❌	✅	Y / Y	⭐️ 4 (3)
Napoli Central City entire apartement	€31,571	€201	43%	4	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (96)
Culture byCasaNapoletana, Arte e Storia nel Centro	€87,465	€317	75%	4	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (116)
Salvator Rosa Metro Roomy Flat x8 with Balcony	€30,811	€91	91%	4	2	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (127)
m4 Terraced panoramic flat in Historical Naples	€43,422	€174	68%	4	3	2	€95	❌	❌	✅	Y / Y	⭐️ 4 (8)
NSH APPARTHOTEL NAPOLI CENTRO	€48,912	€156	85%	4	4	1	€48	❌	❌	❌	N / Y	⭐️ 5 (151)
Modern Hospitality Naples Exclusive Stay	€83,709	€276	82%	4	3	2	€95	❌	❌	✅	Y / Y	⭐️ 5 (37)
Terraced Panoramic Rooftop in the Historic Center	€63,282	€228	75%	4	4	1	€115	❌	❌	✅	Y / Y	⭐️ 5 (11)
SuIte Orchidea- The best solution in Naples	€36,837	€123	80%	4	1	2	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Tribù - stylish apartment centrally	€56,167	€239	64%	4	3	2	€46	❌	❌	❌	N / Y	⭐️ 5 (104)
Penthouse LeDome35 in the city center	€83,129	€320	71%	4	4	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (80)
La casa di Toto con terrazzo	€56,105	€241	63%	4	2	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (7)
Struttura Panoramica con Vista Mare e sulla Città	€186,313	€589	86%	4	4	1	€95	❌	❌	❌	N / Y	⭐️ 5 (17)
Spaziosissima Barca a vela nel cuore di Napoli	€22,707	€147	41%	4	2	3	€95	❌	❌	❌	N / Y	⭐️ 5 (2)
Casa Sofia Apt	€64,751	€230	77%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Beautiful Apartment in the Historical Centre	€23,790	€154	42%	4	3	2	€28	❌	❌	❌	N / Y	⭐️ 4.5 (35)
GrandApartments via Duomo Napoli	€113,171	€530	58%	4	3	1	€141	✅	✅	❌	Y / Y	⭐️ 4.6 (71)
Napoli Centro Antico	€58,748	€211	76%	4	3.5	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (35)
Donna Raffa Home casa con terrazza panoramica	€87,516	€304	78%	4	3	3	€95	❌	❌	❌	N / Y	⭐️ 5 (115)
Casa Lalla Vomero	€27,375	€126	58%	4	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (65)
Marble House Naples - Luxury Apartment by Mamalu	€85,198	€360	64%	4	3	3	€86	❌	❌	❌	Y / Y	⭐️ 5 (57)
Unforgettable Naples in old historical town (6+b)	€52,611	€190	75%	4	3	2	€114	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Casa Latina - splendida terrazza napoletana	€200,743	€556	97%	4	4	1	€110	❌	❌	❌	N / Y	⭐️ 4 (7)
Diletto a Napoli - design apartment	€168,838	€502	91%	4	4	1	€110	❌	❌	❌	N / Y	⭐️ 4.5 (10)
Leia 4 Suite Napoli	€35,415	€104	92%	4	4	2	€43	❌	❌	❌	N / Y	⭐️ 5 (81)
#BS Beauty of Naples with terrace	€50,059	€188	72%	4	3	1	€114	❌	❌	✅	Y / Y	⭐️ 0 (2)
Casa Antea (wi-fi)	€52,784	€185	78%	4	3	2	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (207)
Il Panaro ai Decumani	€32,047	€95	91%	4	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (327)
[Centrally Located By The Sea] Prestigious 200m²	€43,896	€207	58%	4	2	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (30)
Intero alloggio - Centro storico - via tribunali	€51,685	€166	85%	4	4	2	€0	❌	❌	❌	N / Y	⭐️ 5 (31)
Toledo panoramic rooftop in Naples	€71,346	€285	68%	4	3.5	2	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Magma Urban	€178,584	€663	73%	4	3.5	2	€95	❌	✅	✅	Y / Y	⭐️ 4.5 (13)

Return Metrics

5.07% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€12,054	€24,108	€36,163	€48,217	€60,272	€120,544	€361,632
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€799,999	€799,999	€799,999	€799,999	€799,999	€799,999	€799,999
Down Payment	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000
Property Appreciation	€30,000	€60,900	€92,727	€125,508	€159,274	€343,916	€1,427,262
Total Return	€1,042,054	€1,085,008	€1,128,890	€1,173,726	€1,219,546	€1,464,460	€2,788,894

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.07%

Cap Rate

6.53%

Return on Investment

23.65%

20 Via Palepoli Napoli, Campania, 80132

4 bed • 4 bath • 8 guests

Purchase Price

Airbnb Investor Score

€12,054

Annual Profit

6.5%

Cap Rate

5.1%

Cash on Cash

€84,048

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is €311/night at 51% occupancy.Projected nightly rate is €329/night at 70% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€77,217

Avg annual revenue

70%

Avg occupancy rate

€329

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

€80k

€140k

€200k

€12,054

Profit

Revenue

€84,048

Operating Expenses

€18,662

Operating Income

€65,386

Mortgage & Taxes

€53,332

Profit (Cash Flow)

€12,054

€237,292

Cash Investment

Down Payment

€200,000

Renos & Furnishing

€7,292

Closing Costs

€30,000

Total

€237,292

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.07%

Cap Rate

6.53%

Return on Investment

23.65%