BNBCalc Short Term Rental Investment Analysis Viale dell'Agricoltura, Albenga Province of Savona, Italy

1 bed • 1 bath • 4 guests • €80,000

BNB

Calc

Annual Revenue

€18,149

Profit (Cash Flow)

€2,366

Cap Rate

8.3%

Annual Revenue

€18,149

AirDNA projects €71/night at 50% occupancy ($13,052). Airbtics projects €92/night at 54% occupancy ($18,149). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, €92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,597	€15,130	€27,775	€41,605
Occupancy	42%	49%	71%	80%
Nightly Rate	€66	€81	€104	€138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
DEA apartments - E	€22,205	€85	71%	1	1	2	€10	❌	❌	✅	N / Y	⭐️ 5 (4)
Appartamento Albenga: posizione centrale	€11,792	€63	41%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
NEW apartment Albenga centre	€14,384	€44	86%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (238)
A Ca' di Giulietto	€37,266	€138	72%	1	1	3	€48	❌	❌	✅	N / Y	⭐️ 0 (1)
Appartamento piano terra	€12,590	€76	42%	1	1	1	€67	❌	❌	✅	Y / Y	⭐️ 5 (28)
Maenà giallo, Bilocale con ampio terrazzo	€16,084	€61	70%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (37)
Maenà verde, Bilocale con ampio terrazzo	€12,462	€61	55%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (24)
Al 19 Blu 009002-LT-0095 cin it009002c2ux4qt4ga	€14,492	€48	77%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (171)
Il Maestrale - Uno scorcio tra i tetti della città	€15,223	€74	54%	1	1	2	€58	❌	❌	✅	Y / Y	⭐️ 5 (63)
Holiday House La Maddalena Albenga	€10,163	€66	42%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (138)
Ca' Azzurra	€17,293	€80	58%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (26)
La Casa Sul Fiume	€17,151	€82	55%	1	1	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (33)
[550 metri dal mare] Relax vicini a tutto	€16,069	€56	78%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 3.5 (8)
Nicoletta - Riviera-Holiday	€23,646	€64	97%	1	1	6	€38	❌	❌	❌	Y / Y	⭐️ 5 (36)
Sea Breeze of the East[400m from the sea] A/C-WiFi	€15,833	€98	41%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (5)
Tiffany House - Nel cuore di Albenga!	€12,282	€67	47%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (118)
Ines - Riviera-Holiday	€21,093	€64	87%	1	1	6	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Sabbia - Il Mare a portata di mano!	€23,381	€96	63%	1	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (43)
Alloggio turistico Albenga centro - 009002-LT-0425	€13,939	€79	46%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Relax in Riviera	€10,405	€66	43%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Intero bilocale con giardino	€19,506	€113	43%	1	1	31	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Ca’ d’Amare	€19,332	€76	64%	1	1	2	€43	❌	❌	✅	Y / Y	⭐️ 5 (37)
Bilocale mansarda	€10,849	€71	42%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
[Free Parcking + Terrace] Dimora La Perla	€26,460	€213	34%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Casa vacanze Patrizia	€20,718	€79	72%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Sea Breeze of the West[400m from the sea] A/C-WiFi	€17,764	€105	44%	1	1	1	€53	❌	❌	❌	Y / Y	⭐️ 5 (5)
Unique apartment, huge terrace, 1km from the beach	€16,214	€106	41%	1	1	7	€87	❌	❌	✅	Y / Y	⭐️ 5 (12)
Albenga, 50 MT DAL MARE vicino a tutti i servizi	€14,417	€48	80%	1	1	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (49)
Appartamento a pochi passi dal mare e dal centro	€26,103	€144	48%	1	1	2	€38	❌	❌	❌	N / Y	⭐️ 0 (1)
Residence La Lazzarina - Camera 3	€17,013	€108	43%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.5 (30)
Monolocale soppalcato	€24,446	€80	84%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
La Risacca - Uno splendido giardino vicino al mare	€14,707	€82	43%	1	1	2	€58	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
A Ca' di Carmine	€15,870	€82	50%	1	2	2	€48	❌	❌	✅	N / Y	⭐️ 4 (2)
sea front, smart working, comforts	€15,534	€93	45%	1	1	6	€67	❌	❌	❌	Y / Y	⭐️ 5 (8)
Intera casa Albenga con giardino	€29,963	€104	77%	1	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (23)
Residence La Lazzarina - Camera 4	€19,583	€101	53%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.5 (41)

Return Metrics

11.13% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,366	€4,732	€7,098	€9,465	€11,831	€23,662	€70,987
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€63,999	€63,999	€63,999	€63,999	€63,999	€63,999	€63,999
Down Payment	€16,000	€16,000	€16,000	€16,000	€16,000	€16,000	€16,000
Property Appreciation	€2,400	€4,872	€7,418	€10,040	€12,741	€27,513	€114,180
Total Return	€84,766	€89,604	€94,516	€99,505	€104,573	€131,175	€265,168

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.13%

Cap Rate

8.29%

Return on Investment

27.73%

Viale dell'Agricoltura Albenga, Liguria, 17031

1 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€2,366

Annual Profit

8.3%

Cap Rate

11.1%

Cash on Cash

€18,149

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €71/night at 50% occupancy.Projected nightly rate is €92/night at 54% occupancy.

Occupancy Rate

Top 44% 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.

€17,249

Avg annual revenue

54%

Avg occupancy rate

€92

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

€20k

€30k

€40k

€2,366

Profit

Revenue

€18,149

Operating Expenses

€11,516

Operating Income

€6,633

Mortgage & Taxes

€4,267

Profit (Cash Flow)

€2,366

€21,248

Cash Investment

Down Payment

€16,000

Renos & Furnishing

€2,848

Closing Costs

€2,400

Total

€21,248

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.13%

Cap Rate

8.29%

Return on Investment

27.73%