BNBCalc Short Term Rental Cohost Analysis Via Tommaso Racca, Camogli, Liguria, 16032

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

Giuseppe Parisii

Giuseppe at Tilo

+390107766420

info@tilobusiness.eu

www.tilobusiness.eu

Owner income

$24,544

Per year

This Airbnb could earn an additional

$2,841

Per month vs a Long-Term Rental

Annual Revenue range

$30,427 - $74,935

Annual Revenue

$34,088

AirDNA projects $188/night at 51% occupancy ($35,019). Airbtics projects $153/night at 61% occupancy ($34,088). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,453	$30,427	$46,325	$74,935
Occupancy	52%	62%	70%	80%
Nightly Rate	$110	$130	$176	$250

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Open Space Sea view in Camogli	$51,656	$175	79%	2	2	1	$151	❌	❌	✅	Y / Y	⭐️ 4.5 (74)
Attico vista mare due minuti spiaggia parcheggio	$73,841	$306	64%	2	2	2	$97	❌	❌	❌	Y / Y	⭐️ 5 (80)
Camogli Dream Sea front,WiFi A/C -	$39,732	$132	80%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (104)
Wonderful Italy \| La casa di Nanni a Camogli	$23,067	$113	54%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Wonderful Italy \| Cozy Holiday Home in Camogli	$29,205	$119	64%	2	2	1	$81	❌	❌	✅	Y / Y	⭐️ 4.4 (30)
"La Crocetta" di Via Romana, Camogli	$30,432	$140	58%	2	2	2	$54	❌	❌	❌	N / Y	⭐️ 4.8 (88)
Appartamento 'Luce di Luna' a Camogli	$78,141	$278	75%	2	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
A window on the sea	$36,525	$181	55%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Italianway - Garibaldi 179	$37,076	$171	57%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Camogli 4U a 2 passi dal mare CITRA 010007-LT-0202	$24,001	$116	55%	2	2	3	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Casa del sole	$15,906	$82	53%	2	2	4	$97	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
Lovely apartment at the port (010007-LT-0705)	$32,374	$103	82%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (150)
"La Casa di Viola" - "Liguria Holidays"	$33,508	$125	70%	2	2	2	$124	❌	❌	✅	Y / Y	⭐️ 4.2 (7)
Casa Margherita -Ad un passo dal mare	$17,068	$89	48%	2	1	1	$102	❌	❌	✅	Y / Y	⭐️ 4.2 (35)
Appartamento vista mare Citra 010007-LT-0498	$22,431	$106	56%	2	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.9 (216)
Sunny House - Super view wifi and Air Conditioning	$30,799	$124	65%	2	1	1	$108	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
9 windows con terrazzino e parcheggio privato	$39,843	$148	73%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (230)
"La casa di Ortensia" - "Liguria Holidays"	$44,667	$151	80%	2	1	2	$151	❌	❌	✅	Y / Y	⭐️ 4.7 (59)
Mirella's house: a Unique Jewel	$56,303	$325	45%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.9 (29)
APPARTAMENTO +OMBRELLONE 010007-LT-0336	$15,895	$112	37%	2	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.8 (240)
Stunning home in Camogli with kitchen	$69,607	$257	74%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3 (2)
Casa Camogli - 50 steps to the sea	$39,487	$110	97%	2	1	3	$32	❌	❌	✅	N / Y	⭐️ 4.9 (164)
A due passi dal mare - La casa di Giacomo	$24,515	$101	66%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (209)
Casa tra i Carüggi e il Mare	$18,445	$90	53%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Best place beachfront in Camogli (010007-LT-0370)	$50,817	$209	66%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.6 (23)
Le finestre sul faro	$19,837	$76	66%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (76)
Casa Dedi, la finestra sul mare	$36,613	$153	65%	2	1	3	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
[ Nel cuore di Camogli ] Wi-fi - Netflix	$23,252	$129	47%	2	1	1	$87	❌	❌	✅	Y / Y	⭐️ 5 (7)
Sulla spiaggia - On the beach	$43,328	$216	53%	2	1	4	$76	❌	❌	✅	Y / Y	⭐️ 5 (27)
A due passi dal cielo e dal mare Apt n. 2 Sea View	$70,486	$250	76%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (5)
Francesca by Interhome	$27,834	$117	65%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 3.5 (15)
CASA DI MARIO -cod.citra 010007-lt-0211	$20,711	$104	51%	2	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (43)
Wonderful Italy \| A Un Passo dalla Spiaggia	$22,032	$114	50%	2	1	1	$75	❌	❌	✅	Y / N	⭐️ 2.8 (4)
Appartamento a un passo dal mare	$22,579	$110	50%	2	1	6	$76	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Appartamento Scoglio Gi-Affitti Brevi Italia	$49,191	$208	64%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
A room with a view	$21,018	$110	51%	2	1	4	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
Camogli Vista Mare	$89,543	$246	96%	2	1	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (34)
Embarcadero, Gtw2 Portofino ,A/C&Garage-JuneToSept	$29,206	$133	60%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
CasaViva Beachfront Trilo with parking in Camogli	$23,075	$155	39%	2	1	1	$76	❌	❌	✅	Y / Y	⭐️ 4.8 (14)

Via Tommaso Racca Camogli, Liguria, 16032

2 bed • 1 bath • 6 guests

Inquire about this property

Contact Giuseppe

Giuseppe at Tilo

$34,088

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $188/night at 51% occupancy ($35,019.59). Airbtics projects $153/night at 61% occupancy ($34,088).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$36,237

Avg annual revenue

61%

Avg occupancy rate

$153

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

$40k

$65k

$90k

$34,088

Revenue

$34,088

Cleaning

$4,071

Cohost commission

$6,818

Owner payout

$24,544

$0

Cash Investment

Renos & Furnishing

Total