BNBCalc Short Term Rental Investment Analysis via Panoramica, Castel di Sangro, Abruzzo, 67031

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€15,416

Profit (Cash Flow)

€1,053

Cap Rate

Infinity%

Annual Revenue

€15,416

AirDNA projects €132/night at 32% occupancy ($15,415). Airbtics projects €131/night at 36% occupancy ($17,223). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 32% occupancy rate, €132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,933	€15,026	€24,278	€40,804
Occupancy	28%	34%	43%	55%
Nightly Rate	€96	€117	€151	€197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Confortevole appartamento centralissimo	€17,864	€83	55%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Il Panorama sulla Valle a Castel Di Sangro	€12,209	€94	31%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Casa vacanza a Castel di Sangro	€16,425	€87	50%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
il Biscottino	€17,881	€153	32%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Panoramik Leonardo's Home	€16,763	€117	39%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
A casa di Carla	€20,843	€178	32%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (23)
Casa Vacanze Donna Lucia Castel di Sangro	€21,757	€126	47%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
La finestra sul monte	€9,800	€70	38%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Castel di Sangro Suite Apartment	€14,548	€99	39%	2	1	2	€14	❌	❌	✅	Y / Y	⭐️ 5 (3)
Wood House	€16,296	€97	44%	2	1	2	€98	❌	❌	✅	N / Y	⭐️ 4.7 (7)
Accogliente appartamento Centro	€13,182	€92	37%	2	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
Casa Arianna, tipica indipendente in montagna.	€24,009	€110	59%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Appartamento IL TEMPO '	€31,717	€186	46%	2	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (32)
Full apartment in Castel di Sangro City Center	€19,891	€132	41%	2	1	7	€49	❌	❌	❌	Y / Y	⭐️ 5 (17)
Appartamento con camino	€14,764	€63	63%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Villa a Castel Di Sangro indipendente	€11,121	€80	35%	2	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Home&Nature - Casa di montagna	€10,028	€81	32%	2	2	2	€29	❌	❌	✅	Y / N	⭐️ 5 (3)
Appartamento centro storico	€8,265	€68	31%	2	2	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
A Casa di Lilli ospitalità e benessere.	€16,851	€107	43%	2	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.5 (10)
La casa di Francesca	€18,343	€145	31%	2	2	3	€59	❌	❌	✅	N / N	⭐️ 0 (0)
[Aremogna] Apartment "Grazia"	€15,933	€136	31%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (5)
Appartamento con terrazzo	€27,939	€117	65%	2	1	2	€0	❌	✅	✅	Y / Y	⭐️ 0 (2)
FossoLaPietra26 - Luminoso attico in pieno centro	€22,379	€130	47%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Plebiscito Home - centralissimo appartamento	€36,329	€242	41%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bilocale nel camping Oasi del sangro	€11,428	€98	32%	2	1	2	€0	❌	❌	✅	N / N	⭐️ 4.3 (3)
appartamento nuovo al centro di castel di sangro	€14,560	€108	37%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Appartamento family in love	€28,469	€185	42%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Alloggio immerso nel verde, fino a 6 ospiti.	€18,776	€151	34%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Baita in Montagna.....Total Relax Garantito !!!!	€27,724	€117	64%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

17.93% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€1,053	€2,106	€3,159	€4,212	€5,266	€10,532	€31,596
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	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.93%

Cap Rate

∞%

Return on Investment

17.93%

via Panoramica Castel di Sangro, Abruzzo, 67031

2 bed • 2 bath • 6 guests

Purchase Price

€15,416

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €132/night at 32% occupancy.Projected nightly rate is €131/night at 36% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€16,818

Avg annual revenue

36%

Avg occupancy rate

€131

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

€15k

€25k

€35k

€1,053

Profit

Revenue

€15,416

Operating Expenses

€14,363

Operating Income

€1,053

Mortgage & Taxes

€0

Profit (Cash Flow)

€1,053

€5,872

Cash Investment

Down Payment

€0

Renos & Furnishing

€5,872

Total

€5,872

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.93%

Cap Rate

∞%

Return on Investment

17.93%