BNBCalc Short Term Rental Rental Arbitrage Analysis Via Val Fontanabuona, Genova, Liguria, 16141

2 bed • 2 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€27,044

Profit (Cash Flow)

€3,269

Cash on Cash Return

70.4%

Annual Revenue

€27,044

AirDNA projects €73/night at 37% occupancy ($9,834). Airbtics projects €116/night at 64% occupancy ($27,043). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, €116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,234	€24,031	€38,563	€56,537
Occupancy	55%	64%	72%	85%
Nightly Rate	€77	€99	€142	€177

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Felice "Viola"	€15,882	€67	63%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
Color Dream	€16,235	€90	45%	2	1	1	€71	❌	✅	✅	Y / Y	⭐️ 4.9 (16)
appartamento onorato	€20,365	€76	72%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
A SURROUNDED BY GREEN FLAT (cod. 010025-LT-0240)	€13,348	€41	88%	2	1	1	€8	❌	❌	✅	Y / Y	⭐️ 4.8 (344)
Home Sweet Home in the Heart of Genoa	€23,798	€78	81%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (50)
Imperiale 1908	€16,969	€74	60%	2	1	1	€25	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Wonderful Italy \| Family Apartment in Castelletto	€20,132	€118	45%	2	1	1	€55	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Historic house close to station	€49,883	€310	44%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (79)
Rita's house cinIT010025C2C97G8O2I	€29,710	€108	72%	2	3	1	€70	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Stylish and Comfortable - Borgo Inc.	€30,105	€142	58%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (44)
THE HOUSE OF THE SUN INTO BOROUGH (010025-LT-0647)	€13,513	€73	49%	2	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Appartamento 4 - "Le Due Piazze"	€31,811	€99	85%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa Vacanza Ginevra	€36,476	€169	58%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Wonderful Italy \| Central & Cozy Apartment	€26,291	€95	72%	2	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Wonderful Italy \| Fontane Marose eleganza e stile	€24,473	€97	65%	2	1	1	€58	❌	❌	❌	Y / N	⭐️ 4.2 (13)
Dimora del Carmine (Acquario) - genovabnb it	€25,078	€134	51%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.1 (26)
Modern apartment in the heart of the city center	€36,500	€177	55%	2	1	1	€35	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Ampio appartamento, centrale con vista.	€34,094	€97	96%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (252)
The Artist's house	€21,861	€62	97%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (664)
Nel cuore di Genova centro	€16,370	€63	66%	2	1	1	€30	❌	❌	✅	N / Y	⭐️ 4.9 (29)
Casa Agnese \| City Center, Aquarium, For Families	€20,765	€95	56%	2	1	1	€50	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Central penthouse w Spectacular sea city view	€35,786	€113	81%	2	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (128)
Wonderful Italy \| XXV Aprile Salvia Apartment	€28,184	€110	68%	2	1	1	€56	❌	❌	❌	Y / Y	⭐️ 2 (1)
Magiulo’s home - it010025c2t7q4naiu	€15,074	€68	57%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Casa Acquario Vintage ★★★★★	€36,422	€146	67%	2	1	2	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
De Ferrari Home-2 bedrooms flat	€28,911	€127	60%	2	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
(2 Min ACQUARIO)Dimora nella repubblica marinara	€14,280	€101	36%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Attic in the ancient heart of Genoa	€18,087	€88	53%	2	1	1	€30	❌	❌	✅	N / Y	⭐️ 4.8 (592)
Castelli's Apartment for your holiday 12	€11,424	€47	63%	2	1	2	€61	❌	❌	❌	Y / Y	⭐️ 4.6 (106)
Dimora delle Camelie (Acquario) - genovabnb it	€24,115	€100	66%	2	1	1	€0	❌	✅	✅	Y / Y	⭐️ 4.4 (28)
OTELLO Apt - Best Location, Close train station.	€18,892	€82	61%	2	1	2	€40	❌	❌	❌	N / Y	⭐️ 4.8 (114)
(Aquarium) Elegant bi-level apt. with tub in room	€38,551	€185	55%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.9 (194)
Frescoed House nearby the acquarium	€45,042	€144	84%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (169)
Old Genoa apartments- Terrace- seaview-acquarium	€52,677	€168	85%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
a due passi da piazza De Ferrari	€14,855	€81	50%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (156)
Acquario Inn Genova House	€31,276	€120	71%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Castelli's Apartments for your holidays 8	€12,455	€46	69%	2	1	2	€61	❌	❌	❌	Y / Y	⭐️ 4.5 (98)
ILA1376 House Torre Piccamiglio	€51,656	€274	45%	2	3	2	€231	❌	❌	❌	Y / Y	⭐️ 5 (5)
G.A.P. genova.aquarium.penthouse	€40,830	€148	73%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (240)
La Casa di Silvy 2	€63,259	€230	75%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (17)

Return Metrics

70.4% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,268	€6,537	€9,806	€13,075	€16,344	€32,688	€98,065
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€3,268	€6,537	€9,806	€13,075	€16,344	€32,688	€98,065

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.4%

Payback Period Days

518

Return on Investment

70.4%

Via Val Fontanabuona Genova, Liguria, 16141

2 bed • 2 bath • 5 guests

Monthly Rent

€27,044

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €73/night at 37% occupancy.Projected nightly rate is €116/night at 64% occupancy.

Occupancy Rate

Top 53% 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.

€27,635

Avg annual revenue

64%

Avg occupancy rate

€116

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

€30k

€45k

€65k

€3,269

Profit

Revenue

€27,044

Operating Expenses

€11,775

Operating Income

€15,269

Net Effective Rent

€12,000

Profit (Cash Flow)

€3,269

€4,643

Cash Investment

Renos & Furnishing

€4,549

Setup Costs

€93

Total

€4,643

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

70.4%

Payback Period Days

518