BNBCalc Short Term Rental Rental Arbitrage Analysis Via Provinciale per Riposto, Acireale, Metropolitan city of Catania, Italy

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€21,250

Profit (Cash Flow)

€5,544

Cash on Cash Return

173.4%

Annual Revenue

€21,250

AirDNA projects €77/night at 46% occupancy ($12,902). Airbtics projects €79/night at 52% occupancy ($14,954). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, €92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,895	€14,504	€21,767	€36,160
Occupancy	35%	51%	63%	86%
Nightly Rate	€60	€76	€92	€113

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Residence Maia Volcani 3p	€14,265	€84	46%	1	1	3	€63	❌	❌	❌	Y / N	⭐️ 5 (6)
Holiday Home Sea and Mountain	€6,900	€52	32%	1	1	31	€21	✅	❌	❌	Y / Y	⭐️ 0 (1)
Santa Maria Scala/Lovely Flat for 2/Terrace	€29,395	€127	62%	1	1	1	€16	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Chalet Villa Lidia Acireale mare Etna parcheggio	€9,293	€60	41%	1	1	1	€16	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Akis - Loft - Sicily - Cir 19087004C207242	€10,905	€46	63%	1	1	2	€52	❌	❌	✅	N / Y	⭐️ 5 (70)
FossaNave 'Cocole', Santa Tecla	€16,495	€74	61%	1	1	3	€0	✅	❌	✅	Y / Y	⭐️ 3 (1)
Un Oasi di Pace nel Mare di Santa Tecla	€13,000	€77	46%	1	1	3	€26	❌	❌	✅	Y / Y	⭐️ 0 (0)
Santa Maria Scala/Lovely Flat for 2/Terrace	€29,529	€128	62%	1	1	1	€16	❌	❌	✅	Y / Y	⭐️ 0 (1)
FossaNave 'Garitta', Santa Tecla	€18,589	€92	55%	1	1	3	€0	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Wonderful Italy \| Terra e Mare Apartment	€14,045	€55	67%	1	1	1	€42	❌	❌	❌	N / Y	⭐️ 4.5 (26)
Casa Boeo - Acireale Centro	€8,048	€38	58%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (122)
Don Aurelio in città - 2	€10,674	€49	60%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (5)
Belfrontizio Apartment	€12,184	€54	60%	1	1	2	€16	❌	❌	❌	Y / Y	⭐️ 5 (51)
[Taormina ] Sicily apartment ground floor	€6,755	€49	36%	1	1	4	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Don Aurelio in città - 1	€12,395	€65	52%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Bilocale, piscina, parcheggio e wi-fi	€18,997	€62	83%	1	1	3	€21	✅	❌	✅	Y / Y	⭐️ 0 (2)
Mini appartamento in dimora storica super centrale	€14,074	€89	43%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
A casa di Edo	€18,295	€74	66%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (77)
House with a view!	€10,402	€63	38%	1	2	3	€42	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Seaside apt in Stazzo (Acireale)	€26,621	€85	86%	1	1	4	€0	❌	❌	❌	N / Y	⭐️ 5 (418)
Splendida casa e vista mozzafiato sul mar Jonio	€18,403	€78	64%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (61)
Seaside apt in Stazzo (Acireale)	€30,644	€85	99%	1	1	4	€0	❌	❌	❌	N / Y	⭐️ 5 (323)
Baciata Dal Sole Appartamento Stazzo Acireale	€11,719	€47	66%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 5 (25)
Charming house in front to the sea	€29,539	€89	90%	1	1	3	€47	❌	❌	❌	N / Y	⭐️ 4.7 (130)
Ciuriddi	€8,557	€63	37%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4 (5)
Sicilia apartment near Etna , Taormina , Catania	€9,838	€77	35%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Attico vista Etna e mare, piscina	€21,775	€66	90%	1	1	3	€0	✅	❌	✅	Y / Y	⭐️ 4.5 (47)
Al mare dell’Etna tra Catania Taormina Siracusa	€24,678	€132	51%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Adriana casa vacanzeSicilia-Taormina-Etna Siracusa	€10,899	€82	35%	1	1	4	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Rsm Home Garden and Pool	€17,204	€95	43%	1	1	3	€63	✅	❌	❌	Y / Y	⭐️ 4 (6)
Relaxing house between the countryside and the sea	€12,430	€100	32%	1	1	31	€18	❌	❌	✅	N / Y	⭐️ 5 (7)
Suite 2+1 pax with kitchenette 2 km from the sea.	€15,818	€76	57%	1	2	31	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento con terrazzo, piscina	€20,882	€61	92%	1	1	3	€21	✅	❌	✅	Y / Y	⭐️ 4.5 (72)
Meraviglioso appartamento sul mare	€14,678	€105	36%	1	1	1	€21	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

173.44% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,543	€11,087	€16,630	€22,174	€27,718	€55,436	€166,308
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	€5,543	€11,087	€16,630	€22,174	€27,718	€55,436	€166,308

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

173.44%

Payback Period Days

210

Return on Investment

173.44%

Via Provinciale per Riposto Sicilia, 95024

1 bed • 1 bath • 2 guests

Monthly Rent

€21,250

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €77/night at 46% occupancy.Projected nightly rate is €79/night at 52% occupancy.

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.

€15,107

Avg annual revenue

52%

Avg occupancy rate

€79

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

€20k

€30k

€5,544

Profit

Revenue

€21,250

Operating Expenses

€11,506

Operating Income

€9,744

Net Effective Rent

€4,200

Profit (Cash Flow)

€5,544

€3,196

Cash Investment

Renos & Furnishing

€3,099

Setup Costs

€97

Total

€3,196

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

173.44%

Payback Period Days

210