BNBCalc Short Term Rental Investment Analysis Via Rodolfo Falvo, Napoli, Campania, 80127

2 bed • 2 bath • 7 guests • €1

BNB

Calc

Annual Revenue

€42,149

Profit (Cash Flow)

€24,422

Cap Rate

2442192.6%

Annual Revenue

€42,149

AirDNA projects €136/night at 57% occupancy ($28,331). Airbtics projects €98/night at 65% occupancy ($23,168). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, €202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,837	€22,019	€35,141	€48,338
Occupancy	47%	70%	81%	89%
Nightly Rate	€73	€84	€116	€146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Vomero] House Anna / NEAR METRO	€12,638	€102	32%	2	1	3	€34	❌	❌	✅	N / Y	⭐️ 5 (10)
Casa Merlino	€11,484	€82	36%	2	1	2	€48	❌	❌	❌	N / Y	⭐️ 4.7 (17)
La Pennica b&b	€18,516	€74	68%	2	1	2	€20	❌	❌	❌	N / Y	⭐️ 4.8 (133)
Naima Sea View Design 2BR Apartment	€33,615	€127	71%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.9 (300)
[Vomero centro-metro 100m]•Luxury • WiFi •Netflix	€20,437	€69	81%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (54)
Intero Alloggio Salita Tasso	€12,070	€74	43%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (10)
Special offer! Central, new apartment near Metro	€25,219	€76	89%	2	1	2	€43	❌	❌	❌	Y / Y	⭐️ 4.8 (171)
in the heart of the Vomero; Naples	€27,244	€106	70%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
La casa dei nonni	€18,192	€59	82%	2	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.6 (52)
Casa incantevole, elegante, panoramica, centrale	€37,187	€213	47%	2	3	2	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
La Casa di Kiara	€14,156	€81	48%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (23)
Dimora Anema e Core	€22,109	€143	42%	2	1	1	€10	❌	❌	❌	Y / N	⭐️ 4.8 (4)
SOFIA'S HOME	€23,219	€74	84%	2	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (256)
Villa Olga enjoy super panoramic	€27,441	€113	65%	2	1	1	€24	❌	❌	❌	N / Y	⭐️ 4.8 (143)
Casa Caprioli Vomero	€23,696	€174	36%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (1)
Il terrazzino - intero appartamento al Vomero	€18,382	€59	85%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (152)
Appartamento - Vomero	€38,495	€118	89%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
Vomero "BIJOU" Miranda Apartment	€21,707	€86	67%	2	1	4	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (149)
airbnb, vrbo o altri	€54,566	€162	92%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Ayam casa vacanze Vomero	€19,357	€63	84%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (26)
Casa di Carlo al Vomero. Zona signorile e centrale	€23,493	€100	62%	2	1	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (21)
Wonderful Italy \| Family Style House in Naples	€26,862	€115	62%	2	1	1	€65	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Vomero Deluxe New York	€18,653	€53	94%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Vanvitelli Luxury	€33,388	€116	77%	2	1	1	€24	❌	❌	❌	N / Y	⭐️ 0 (0)
G&G apartment	€24,093	€116	56%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
La Mansarda sul Golfo	€52,571	€190	75%	2	1	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (59)
Casa Arenella	€9,764	€64	36%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (20)
Casina Rossa Appartamento Vesuvio	€23,256	€82	75%	2	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Casa Palma, appartamento al Vomero con terrazza	€13,310	€48	74%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Appartamento centro-lungomare promenade	€42,640	€145	80%	2	1	3	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (201)
Liberty Luxe \| Airy Kitchen & Comfy Rooms - Chiaia	€31,998	€94	93%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (257)
turtle's house	€10,395	€54	52%	2	1	1	€14	❌	❌	✅	N / Y	⭐️ 4.5 (29)
La casa di Pama	€13,703	€73	51%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (37)
Casa Garzilli-Pretty Apart-Half way Center Vomero	€27,277	€104	71%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (13)
residenza San Martino	€20,792	€126	45%	2	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Central flat in Naples (Vomero)	€24,270	€88	75%	2	1	5	€38	❌	❌	✅	Y / Y	⭐️ 4.8 (137)
Casa vacanze Amedeo	€22,552	€66	93%	2	1	3	€0	❌	❌	✅	N / Y	⭐️ 4.8 (100)
Blue Flat - Chiaia Area - tworoom	€22,383	€80	76%	2	1	2	€29	❌	❌	✅	Y / Y	⭐️ 4.7 (11)

Return Metrics

419.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€24,421	€48,843	€73,265	€97,687	€122,109	€244,218	€732,656
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	€3
Total Return	€24,422	€48,844	€73,266	€97,688	€122,110	€244,220	€732,660

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

419.64%

Cap Rate

2,442,192.6%

Return on Investment

419.64%

Via Rodolfo Falvo Napoli, Campania, 80127

2 bed • 2 bath • 7 guests

Purchase Price

€42,149

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €136/night at 57% occupancy.Projected nightly rate is €98/night at 65% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

€23,470

Avg annual revenue

65%

Avg occupancy rate

€98

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

€10k

€25k

€40k

€55k

€24,422

Profit

Revenue

€42,149

Operating Expenses

€17,727

Operating Income

€24,422

Mortgage & Taxes

€0

Profit (Cash Flow)

€24,422

€5,820

Cash Investment

Down Payment

€0

Renos & Furnishing

€5,819

Closing Costs

€0

Total

€5,820

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

419.64%

Cap Rate

2,442,192.6%

Return on Investment

419.64%