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 Investment Analysis Via Principe di Napoli, Polignano a Mare Metropolitan City of Bari, Italy

3 bed • 1.5 bath • 4 guests • €160,000

BNB

Calc

Annual Revenue

€52,337

Profit (Cash Flow)

€28,195

Cap Rate

23.0%

Annual Revenue

€52,337

AirDNA projects €200/night at 57% occupancy ($41,578). Airbtics projects €227/night at 63% occupancy ($52,337). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, €227 rate per night.

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

Percentiles25%50%75%90%
Revenue€27,309€47,428€75,602€130,370
Occupancy56%63%73%83%
Nightly Rate€131€203€276€417

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
Pausa Mare, your holidays in Puglia

No image available

€54,489
€182
81%
322€69❌❌✅Y / Y⭐️ 5 (96)
Palazzo Extravacanza

No image available

€67,121
€209
87%
321€31❌✅✅Y / Y⭐️ 5 (16)
intera-Palazzina nel centro-storicoLa casadiLISCA

No image available

€23,501
€59
100%
334€60❌❌❌Y / Y⭐️ 5 (12)
Rosamare Elegant APT x7 - 80m from station

No image available

€15,127
€62
62%
322€75❌❌❌Y / Y⭐️ 4.7 (65)
casa med polignano a mare

No image available

€23,079
€102
62%
322€0❌❌✅Y / Y⭐️ 5 (14)
Il Cigno, Beautiful house with large terrace

No image available

€55,185
€206
73%
33.54€80❌❌✅Y / Y⭐️ 5 (124)
Dimora Donna Matilde

No image available

€56,283
€214
72%
321€0❌❌❌Y / Y⭐️ 5 (50)
Central spacious apartment 10 min from the beach

No image available

€47,365
€221
58%
323€69❌❌✅Y / Y⭐️ 5 (37)
DORA BEACH HOUSE LOCAZIONE TURISTICA BREVE

No image available

€41,629
€192
59%
313€50❌❌❌Y / Y⭐️ 4.9 (58)
Villa Arca

No image available

€53,639
€235
57%
325€129✅❌❌Y / Y⭐️ 5 (14)
AQUATICA HOME

No image available

€16,720
€68
66%
311€20❌❌✅N / N⭐️ 4.5 (46)
Casa CiP - l’appartamento

No image available

€121,058
€399
83%
322€0❌❌❌Y / Y⭐️ 5 (74)
Malia Holiday Villa

No image available

€70,881
€317
61%
323€69✅❌❌Y / Y⭐️ 5 (15)
Casa in villa con piscina

No image available

€67,373
€411
41%
315€150✅❌❌Y / Y⭐️ 5 (2)
A Casa Nostra

No image available

€20,753
€149
37%
323€100❌❌✅Y / Y⭐️ 5 (26)
Il Gelso Bianco, luxury pool apartment

No image available

€122,100
€519
64%
322€100✅❌✅Y / Y⭐️ 5 (42)
Profumo di mare Polignano

No image available

€68,703
€297
62%
321€150❌❌❌Y / N⭐️ 3 (4)
Incantevole villa x5 tra campagna e mare

No image available

€25,255
€109
59%
323€50❌❌✅Y / Y⭐️ 5 (29)
CasaSirena Locazione Polignano a Mare

No image available

€40,208
€148
73%
321€50❌❌❌Y / Y⭐️ 5 (83)
Appartamento con 2 bagni, posto auto e ascensore

No image available

€40,758
€234
47%
322€60❌❌✅Y / Y⭐️ 0 (1)
POLIGNANO A MARE CASA VACANZE

No image available

€41,568
€227
45%
3231€119❌❌❌N / Y⭐️ 4.5 (19)
Palazzo Lux Stays Sleeps 9 - pool, beach, centre

No image available

€125,236
€475
72%
322€0✅❌✅Y / Y⭐️ 0 (1)
Ecodimare - Sea view apartment

No image available

€90,909
€270
92%
322€0❌❌❌Y / Y⭐️ 5 (24)
A casa di Tilde

No image available

€38,455
€152
69%
312€40❌❌❌Y / Y⭐️ 5 (34)
Piú in alto del Blu

No image available

€56,067
€202
76%
3131€0❌❌❌Y / Y⭐️ 4 (3)
Holiday house Polignano a mare Centre

No image available

€16,607
€71
61%
313€30❌❌❌Y / Y⭐️ 4.8 (156)
Dimora dei nonni

No image available

€20,102
€83
66%
313€0❌❌❌N / N⭐️ 5 (3)
La Terrazza di Angelica

No image available

€45,074
€137
90%
325€0❌❌✅Y / Y⭐️ 5 (168)
"La Fortezza" villa vista mare

No image available

€51,406
€188
73%
32.52€150❌❌✅Y / Y⭐️ 5 (133)
Villa Cavuzzi

No image available

€72,693
€320
53%
333€299✅❌✅Y / Y⭐️ 5 (18)
Casa dei sospiri Sunshine room

No image available

€17,259
€63
75%
3231€0❌❌✅Y / Y⭐️ 5 (118)
Trullammare

No image available

€117,652
€491
65%
32.53€284✅✅✅Y / Y⭐️ 5 (59)
Private pool in "The flowers cottage" Polignano

No image available

€30,062
€170
42%
322€100✅❌❌Y / Y⭐️ 5 (18)
[VILLA LUXURY★★★★★] Pool, Private Parking & Beach

No image available

€55,086
€236
63%
332€80✅❌❌Y / Y⭐️ 5 (33)
WePuglia – Dimora Melograno

No image available

€37,031
€116
81%
31.53€140❌❌❌Y / Y⭐️ 5 (23)
Wonderful Italy | Affittacamere Incanto nel Verde

No image available

€76,181
€311
67%
321€0✅✅❌Y / Y⭐️ 4.5 (10)
Fusella Country House/Villa a Polignano Vista Mare

No image available

€18,121
€97
51%
3131€0❌❌✅Y / Y⭐️ 4.5 (15)
Villa Giulio Polignano a Mare

No image available

€25,218
€191
36%
32.53€0❌❌✅Y / Y⭐️ 5 (12)
Villa Rinaldi Holiday Home

No image available

€130,102
€756
47%
33.53€0✅❌❌Y / Y⭐️ 5 (13)

Return Metrics

66.17% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€28,194€56,389€84,584€112,778€140,973€281,947€845,841
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€127,999€127,999€127,999€127,999€127,999€127,999€127,999
Down Payment€32,000€32,000€32,000€32,000€32,000€32,000€32,000
Property Appreciation€4,800€9,744€14,836€20,081€25,483€55,026€228,361
Total Return€192,994€226,133€259,420€292,860€326,457€496,973€1,234,203

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

66.17%

Cap Rate

22.95%

Return on Investment

82.72%

property-location

Via Principe di Napoli Puglia, 70044

3 bed • 1.5 bath • 4 guests

350

Airbnb Investor Score

€28,194

Annual Profit

23.0%

Cap Rate

66.2%

Cash on Cash

€52,337

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €200/night at 57% occupancy.Projected nightly rate is €227/night at 63% occupancy.

Top 51% of comparables

Top 36% 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.

€52,854

Avg annual revenue

63%

Avg occupancy rate

€227

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

€15k

€50k

€90k

€130k

Sign up to see the data on 40 all comparables

€28,195

Profit

Revenue

€52,337

Operating Expenses

€15,610

Operating Income

€36,728

Mortgage & Taxes

€8,533

Profit (Cash Flow)

€28,195

€42,608

Cash Investment

Down Payment

€32,000

Renos & Furnishing

€5,808

Closing Costs

€4,800

Total

€42,608

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

66.17%

Cap Rate

22.95%

Profit (Cummulative)

€28,195

€128,000

€5,808

€4,800

€0

Total Gain

€35,249