BNBCalc Short Term Rental Investment Analysis Via Salita Annunziata, Biccari, Puglia, 71032

2 bed • 1 bath • 4 guests • €30,000

BNB

Calc

Annual Revenue

€8,176

Profit (Cash Flow)

-€2,414

Cap Rate

-7.3%

Annual Revenue

€8,176

Airbtics projects €56/night at 40% occupancy ($8,176). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 40% occupancy rate, €56 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€4,648	€8,471	€10,181	€15,746
Occupancy	31%	39%	43%	52%
Nightly Rate	€40	€58	€61	€77

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nel boschetto di querce - casa intera	€7,755	€40	43%	2	2.5	2	€38	✅	❌	✅	Y / Y	⭐️ 5 (82)
Villetta per vacanze - Savignano Irpino	€9,321	€54	47%	2	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Casa Bizzarro	€8,662	€59	39%	2	2	2	€29	❌	✅	✅	Y / Y	⭐️ 5 (32)
Palazzo Varo - Princess stable - Pianta.land	€6,684	€40	40%	2	1	2	€20	❌	❌	❌	N / Y	⭐️ 0 (2)
HH Impero Locazione turistica	€17,962	€58	85%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luce.. House 1	€7,948	€58	37%	2	2	31	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Immersi nella natura	€12,680	€67	52%	2	2	31	€0	❌	❌	❌	N / Y	⭐️ 5 (7)
Relax tra i Monti Dauni	€4,796	€39	31%	2	1	2	€10	❌	❌	❌	N / Y	⭐️ 4.5 (28)
Casa Nazzaro, un'esperienza.	€8,485	€77	30%	2	2	3	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Dimora cAmelia	€16,880	€105	44%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento a Gambatesa	€4,753	€38	34%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 3 (1)
Affittasi luminoso trilocale arredato	€4,399	€29	41%	2	1	10	€76	❌	❌	❌	Y / N	⭐️ 5 (6)
CASA IACOVELLI-APPARTAMENTO SUL CORSO PRINCIPALE	€7,862	€69	31%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 5 (10)
La Sunnella	€8,799	€59	41%	2	1	1	€10	❌	❌	❌	N / Y	⭐️ 4.7 (6)
B&B ConteA sannita Gambatesa Molise	€7,354	€52	39%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (6)
House of Margherita	€11,488	€34	93%	2	1	31	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Casa Stravagante per esperienze solari	€6,486	€51	35%	2	1	31	€0	❌	❌	✅	N / Y	⭐️ 0 (0)

Return Metrics

-6.88% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€2,414	-€4,828	-€7,242	-€9,656	-€12,070	-€24,140	-€72,421
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000
Property Appreciation	€900	€1,827	€2,781	€3,765	€4,778	€10,317	€42,817
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.88%

Cap Rate

-7.29%

Return on Investment

-4.31%

Via Salita Annunziata Biccari, Puglia, 71032

2 bed • 1 bath • 4 guests

Purchase Price

-89

Airbnb Investor Score

-€2,414

Annual Profit

-7.3%

Cap Rate

-6.9%

Cash on Cash

€8,176

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €56/night at 40% occupancy.

Occupancy Rate

Top 39% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

21 Airbnb Comparables

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

€8,153

Avg annual revenue

40%

Avg occupancy rate

€56

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

€0k

€5k

€15k

€20k

-€2,414

Profit

Revenue

€8,176

Operating Expenses

€10,365

Operating Income

-€2,189

Mortgage & Taxes

€225

Profit (Cash Flow)

-€2,414

€34,164

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€4,164

Total

€34,164

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.88%

Cap Rate

-7.29%

Return on Investment

-4.31%