BNBCalc Short Term Rental Investment Analysis Via Scipione Crisanzio, Bari, Puglia,

3 bed • 1 bath • 1 guests • €98,000

BNB

Calc

Annual Revenue

€43,860

Profit (Cash Flow)

€24,381

Cap Rate

30.2%

Annual Revenue

€43,860

AirDNA projects €131/night at 70% occupancy ($33,480). Airbtics projects €154/night at 78% occupancy ($43,860). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 78% occupancy rate, €154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,601	€41,617	€70,285	€88,041
Occupancy	69%	79%	89%	93%
Nightly Rate	€88	€142	€213	€256

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Star House - Bari Centro	€29,236	€98	80%	3	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Manzoni House	€33,306	€101	89%	3	2	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (8)
Movies & Books Stylish House with Jacuzzi	€18,000	€58	81%	3	2	1	€62	❌	✅	❌	Y / Y	⭐️ 4.5 (53)
Palazzo Manzoni 900 Apartment III	€32,711	€98	91%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 5 (63)
Apartment with Terrace	€26,690	€87	84%	3	1.5	3	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
5 minutes from Central Station (Flat)	€27,782	€84	90%	3	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4.5 (139)
Classy Apartment - Bari Centro	€17,281	€69	65%	3	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Dimora Manzoni - Bari Center	€80,135	€265	82%	3	2	2	€67	❌	❌	❌	N / N	⭐️ 5 (6)
Sparano Top Class 8	€23,383	€65	93%	3	1	1	€66	❌	✅	✅	Y / Y	⭐️ 5 (75)
CconfortHotels SkyLine	€60,033	€265	62%	3	2	31	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
BETEL HOUSE - Bari Central Apartment	€34,804	€115	82%	3	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (43)
Suite House 78 Appartamento con giardino riservato	€48,656	€141	94%	3	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (31)
Argiro exclusive suite	€20,572	€61	87%	3	3	1	€66	❌	❌	✅	Y / Y	⭐️ 5 (30)
SuiteHouse78 Intero appartamento con giardino	€50,575	€144	95%	3	1	1	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
LT SAX 2 - appartamento per 6 (gruppo/famiglia)	€61,399	€212	79%	3	2	2	€0	❌	❌	✅	N / Y	⭐️ 5 (7)
3Bdrm/3Baths BariBello Apartment	€97,692	€275	97%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)
PetinoInApulia - Appartamento per famiglie e amici	€39,381	€163	65%	3	1	1	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Abate Luxury Interno 3	€51,479	€189	74%	3	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (52)
brigida5	€20,141	€69	78%	3	2	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (62)
maison flores deluxe	€32,666	€119	74%	3	1	1	€58	❌	✅	✅	N / Y	⭐️ 0 (1)
Home Abate Gimma 170	€79,281	€216	99%	3	1.5	1	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
BARI GRAND CENTRAL APARTMENT - JACUZZI - FREE WIFI	€74,852	€225	91%	3	2	2	€0	❌	✅	❌	N / Y	⭐️ 5 (110)
Design Apartment Bari City Center 6 pax	€21,964	€82	72%	3	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (36)
Vuemme 149 Appartamento nel cuore di Bari	€32,799	€119	75%	3	2	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (49)
Apartament Sant Antonio	€81,840	€293	76%	3	2	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Centro Città City Suite	€56,350	€189	80%	3	3	1	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Vista Borgo Antico	€68,203	€202	91%	3	3	2	€100	❌	❌	❌	N / Y	⭐️ 4.5 (44)
Casa Cinzia Exclusive APT facing the seafront	€56,498	€176	87%	3	1.5	1	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Sisters Residence	€66,079	€234	77%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 5 (93)
Casa Lucia, pieno centro in stabile d'epoca.	€11,817	€49	64%	3	1.5	2	€14	❌	❌	❌	N / Y	⭐️ 5 (80)
A casa di Jole - Bari Center	€76,648	€251	83%	3	2	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (3)
Corso Vittorio Apartment	€43,372	€201	59%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
HOME TAWN luxury apartment	€54,786	€255	58%	3	4	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (5)
Daniel's Apartment One	€30,315	€89	90%	3	1	1	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
la casa di beba	€31,818	€133	65%	3	1.5	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (57)
Il Posto Fisso.Alloggio incantevole con vasca idro	€51,396	€238	59%	3	2	1	€0	❌	✅	❌	N / Y	⭐️ 4.6 (46)
A casa dei nonni - nel centro di Bari -	€49,882	€185	72%	3	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (78)
Casina Mia 2	€26,964	€104	70%	3	2	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (35)
Borgo degli Svevi apartment	€44,913	€178	69%	3	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (9)
Dimora Alighieri Apartment - Bari Centro	€18,860	€81	64%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

87.02% 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)	€24,380	€48,761	€73,142	€97,523	€121,903	€243,807	€731,422
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€78,399	€78,399	€78,399	€78,399	€78,399	€78,399	€78,399
Down Payment	€19,600	€19,600	€19,600	€19,600	€19,600	€19,600	€19,600
Property Appreciation	€2,940	€5,968	€9,087	€12,299	€15,608	€33,703	€139,871
Total Return	€125,320	€152,729	€180,229	€207,822	€235,512	€375,511	€969,294

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.02%

Cap Rate

30.21%

Return on Investment

102.44%

Via Scipione Crisanzio Bari, Puglia

3 bed • 1 bath • 1 guests

Purchase Price

472

Airbnb Investor Score

€24,380

Annual Profit

30.2%

Cap Rate

87.0%

Cash on Cash

€43,860

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €131/night at 70% occupancy ($33,480.19). Airbtics projects €154/night at 78% occupancy ($43,860).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€44,613

Avg annual revenue

78%

Avg occupancy rate

€154

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

€40k

€70k

€100k

€24,381

Profit

Revenue

€43,860

Operating Expenses

€14,253

Operating Income

€29,607

Mortgage & Taxes

€5,227

Profit (Cash Flow)

€24,381

€28,015

Cash Investment

Down Payment

€19,600

Renos & Furnishing

€5,475

Closing Costs

€2,940

Total

€28,015

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

87.02%

Cap Rate

30.21%

Return on Investment

102.44%