BNBCalc Short Term Rental Investment Analysis Via Roma, Montelepre, PA, Italy

2 bed • 1 bath • 4 guests • €15,000

BNB

Calc

Annual Revenue

€13,756

Profit (Cash Flow)

€2,088

Cap Rate

19.3%

Annual Revenue

€13,756

AirDNA projects €61/night at 30% occupancy ($6,733). Airbtics projects €68/night at 55% occupancy ($13,755). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, €68 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,511	€13,090	€21,554	€30,435
Occupancy	41%	55%	72%	79%
Nightly Rate	€55	€63	€79	€101

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fucsia-Modern house with large terrace	€6,952	€38	41%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (6)
"Camurría" Sicily home	€9,073	€56	43%	2	2.5	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (12)
Alla corte dei Ventimiglia	€7,865	€57	36%	2	1.5	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (103)
Villa 2 bathrooms Wi-Fi & RENT CAR Palermo Airport	€26,049	€106	67%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Airport Apartment & Bringo Car Rental	€12,701	€52	67%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
New Apartment in Villa & Bringo Car Rental Airport	€15,384	€74	57%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (6)
House of Pine	€6,094	€42	37%	2	2	3	€10	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Le Gemelle Diverse-Appartamento Emanuela	€12,550	€82	42%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Le Gemelle Diverse-Appartamento Alessandra	€9,947	€75	36%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
the whole Villa for 200m from the sea	€25,737	€81	83%	2	2	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (35)
VILLA CLOSE TO THE SEA.TRUE MEDITERRANEAN ATMOSPH	€11,349	€56	55%	2	1	31	€19	❌	❌	✅	N / Y	⭐️ 4.5 (86)
Villa bifamiliare 6 posti letto	€16,903	€126	34%	2	1	2	€29	❌	❌	✅	Y / Y	⭐️ 0 (0)
del Borgo by Interhome	€20,265	€104	53%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Casa vacanze Sicilia Bedda Partinico	€10,989	€53	57%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
a casa di stè aeroporto palermo it082021c22p82jlv8	€17,916	€60	82%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (234)
"Sicilia Nica" appartamento privato a Cinisi (PA)	€8,749	€29	79%	2	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (223)
Camera asso mazze	€9,719	€48	55%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Apartment in Villa & Bringo Rent Car Airport	€17,004	€74	63%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Appartamento a Cinisi	€19,496	€72	74%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Comfort Apartment & Bringo Car Rent Airport	€14,218	€52	75%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Villa with private pool and wonderful view	€27,929	€101	75%	2	2	3	€28	✅	❌	❌	Y / Y	⭐️ 5 (101)
casa portico , piscina e vista mare	€27,355	€104	72%	2	1	2	€52	✅	❌	❌	Y / Y	⭐️ 4.5 (108)
Alvarado - Your Home in Sicily	€16,508	€94	47%	2	2	1	€29	✅	❌	❌	Y / Y	⭐️ 5 (24)
Villa Toleda the sea and the nature	€17,997	€79	55%	2	1.5	3	€66	❌	❌	✅	Y / Y	⭐️ 5 (87)
UNA BARCA NEL BOSCO	€9,023	€63	39%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Holiday Villa & Bringo Rent Car	€26,392	€97	74%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento incantevole con parcheggio gratuito.	€21,936	€68	86%	2	1.5	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (4)
Maison Margot	€14,024	€52	72%	2	2	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (21)
La casa di Angela	€13,273	€71	51%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (19)
Apartment in the center of Monreale	€13,010	€59	59%	2	1.5	2	€19	❌	❌	✅	Y / Y	⭐️ 5 (4)
Acogedor apartamento privado en Capaci, Sicilia	€20,359	€56	96%	2	1	3	€19	❌	❌	❌	Y / N	⭐️ 5 (3)
casa rustica	€12,359	€63	52%	2	1	1	€19	❌	❌	❌	N / Y	⭐️ 5 (67)
TERRASINI HOUSE	€10,956	€58	51%	2	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (183)
Villa Calici	€20,739	€86	64%	2	1	3	€19	✅	❌	❌	Y / Y	⭐️ 5 (11)
Meravigghia	€16,526	€72	62%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa fiorita	€6,375	€38	46%	2	1	31	€4	❌	❌	✅	N / Y	⭐️ 4.5 (52)
Holiday Green	€9,874	€68	34%	2	2	4	€38	❌	❌	✅	Y / Y	⭐️ 5 (21)

Return Metrics

27.59% 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)	€2,087	€4,175	€6,263	€8,351	€10,438	€20,877	€62,633
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€11,999	€11,999	€11,999	€11,999	€11,999	€11,999	€11,999
Down Payment	€3,000	€3,000	€3,000	€3,000	€3,000	€3,000	€3,000
Property Appreciation	€450	€913	€1,390	€1,882	€2,389	€5,158	€21,408
Total Return	€17,537	€20,089	€22,654	€25,233	€27,827	€41,036	€99,042

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.59%

Cap Rate

19.25%

Return on Investment

36.33%

Via Roma Montelepre, Sicilia, 90040

2 bed • 1 bath • 4 guests

Purchase Price

213

Airbnb Investor Score

€2,087

Annual Profit

19.3%

Cap Rate

27.6%

Cash on Cash

€13,756

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €61/night at 30% occupancy ($6,733.6). Airbtics projects €79/night at 55% occupancy ($13,755).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€14,532

Avg annual revenue

55%

Avg occupancy rate

€68

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

€10k

€20k

€30k

€2,088

Profit

Revenue

€13,756

Operating Expenses

€10,868

Operating Income

€2,888

Mortgage & Taxes

€800

Profit (Cash Flow)

€2,088

€7,566

Cash Investment

Down Payment

€3,000

Renos & Furnishing

€4,116

Closing Costs

€450

Total

€7,566

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.59%

Cap Rate

19.25%

Return on Investment

36.33%