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

2 bed • 1 bath • 1 guests • $98,000

BNB

Calc

Annual Revenue

$34,490

Profit (Cash Flow)

$14,814

Cap Rate

20.4%

Annual Revenue

$34,490

AirDNA projects $122/night at 69% occupancy ($30,746). Airbtics projects $133/night at 71% occupancy ($34,489). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,462	$33,235	$47,861	$71,247
Occupancy	59%	77%	85%	90%
Nightly Rate	$93	$116	$151	$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Suite 261 - intero appartamento nel centro di Bari	$29,010	$114	69%	2	1	1	$11	❌	❌	❌	N / Y	⭐️ 4.5 (73)
Joy Apartments	$22,747	$68	87%	2	1	1	$39	❌	❌	❌	Y / Y	⭐️ 4 (5)
appartamento home centro città bari	$21,871	$74	79%	2	1	1	$11	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Moderno appartamento in centro di Bari	$14,494	$120	33%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (62)
Casa di lusso a 5 min dal centro e stazione	$25,913	$118	60%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (13)
Intera casa beb Putignani 181	$47,961	$144	91%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (12)
Apartment De Rossi Bari	$61,009	$236	70%	2	1	2	$32	❌	❌	❌	Y / N	⭐️ 4.5 (26)
House of Music - Bari Centro	$25,583	$94	72%	2	2	1	$54	❌	❌	❌	Y / N	⭐️ 4.3 (26)
Casa Aurora centro città Bari	$27,252	$94	78%	2	1	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (80)
Just Here apartments - Nina	$38,580	$127	83%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
La Casa di Giò - Stazione & Policlinico Apartment	$41,933	$126	89%	2	1	1	$59	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Casa Dante Center	$51,844	$164	85%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (20)
La Terrazza di Francesco	$30,907	$168	49%	2	1	1	$20	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Palazzo De Rossi	$30,833	$102	80%	2	1	1	$39	❌	❌	❌	N / Y	⭐️ 4 (13)
[40% OFF] - NEW Flat Central - Oasi Corso Italia	$46,043	$148	85%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Maison Flores	$43,202	$148	79%	2	1.5	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Mada's Apartment Comfort	$19,866	$92	59%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (11)
VISCONTI home	$18,530	$90	55%	2	1	1	$38	❌	❌	❌	N / Y	⭐️ 5 (205)
Palazzo Italia Apartments	$19,002	$69	70%	2	1	1	$39	❌	❌	❌	N / Y	⭐️ 4 (15)
Rosso Quintino	$37,969	$114	91%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Sevi modern stay (near the station)	$28,761	$124	63%	2	2	1	$22	❌	❌	❌	Y / Y	⭐️ 4 (3)
Lucky house incantevoli 200 mq	$21,267	$91	63%	2	2	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (36)
Un delizioso rifugio a Bari!	$15,826	$92	47%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Appartamento Bari bacio di luna	$28,310	$91	85%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (1)
Free Wifi & Netflix - Suite Hidalgo De Menezes	$32,127	$114	77%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Casa Garruba Central Station	$48,715	$146	90%	2	2	2	$33	❌	❌	❌	Y / Y	⭐️ 0 (1)
Ancient Maison M8 Bari (M8aparments)	$35,578	$190	50%	2	1	4	$43	❌	❌	❌	Y / Y	⭐️ 5 (12)
Dimora Dante 310	$29,604	$86	93%	2	1	1	$27	❌	❌	✅	Y / Y	⭐️ 4 (9)
appartamento bari h49	$29,280	$100	80%	2	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (5)
Palazzo Manzoni Apt Fico D'India	$65,268	$213	83%	2	1	2	$22	❌	❌	❌	N / Y	⭐️ 0 (2)
Palazzo Manzoni Apt Pumo	$70,440	$222	86%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (3)
Rossani Junior suite	$34,203	$105	89%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Via Dante Luxury Home	$35,092	$102	94%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (29)
• So Fine Apulian Flats • 2	$35,686	$142	68%	2	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (63)
Casa Visconti - Terrace/BBQ Loft Suite	$56,265	$193	78%	2	2	2	$107	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
casaRó stazione	$22,026	$102	59%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (3)
Casa Carriero	$21,370	$89	62%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (15)
Attico luminoso con vista	$43,256	$285	41%	2	2	2	$64	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Suite169 con vasca idromassaggio (SPA & RELAX)	$30,239	$162	51%	2	1	1	$0	❌	✅	✅	N / Y	⭐️ 5 (32)

Return Metrics

54.4% 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)	$14,813	$29,627	$44,440	$59,254	$74,067	$148,135	$444,407
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	$115,753	$133,595	$151,527	$169,554	$187,676	$279,839	$682,278

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.4%

Cap Rate

20.44%

Return on Investment

70.27%

Via Scipione Crisanzio Bari, Puglia

2 bed • 1 bath • 1 guests

Purchase Price

296

Airbnb Investor Score

$14,813

Annual Profit

20.4%

Cap Rate

54.4%

Cash on Cash

$34,490

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $122/night at 69% occupancy.Projected nightly rate is $133/night at 71% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$34,143

Avg annual revenue

71%

Avg occupancy rate

$133

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

$15k

$30k

$50k

$70k

$14,814

Profit

Revenue

$34,490

Operating Expenses

$14,450

Operating Income

$20,040

Mortgage & Taxes

$5,227

Profit (Cash Flow)

$14,814

$27,228

Cash Investment

Down Payment

$19,600

Renos & Furnishing

$4,688

Closing Costs

$2,940

Total

$27,228

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.4%

Cap Rate

20.44%

Return on Investment

70.27%