BNBCalc Short Term Rental Cohost Analysis Viale John Fitzgerald Kennedy, Napoli, Metropolitan City of Naples, Italy

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Owner income

€26,313

Per year

This Airbnb could earn an additional

€3,046

Per month vs a Long-Term Rental

Annual Revenue range

€33,795 - €80,099

Annual Revenue

€36,546

AirDNA projects €86/night at 56% occupancy ($17,524). Airbtics projects €156/night at 64% occupancy ($36,546). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, €156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,813	€33,795	€60,983	€80,099
Occupancy	57%	66%	77%	85%
Nightly Rate	€94	€138	€214	€254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Napoli Appartamentino Bella'mbriana -Fuorigrotta	€14,574	€50	78%	3	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (241)
Sweet house Bella m'briana Napoli- Fuorigrotta	€13,804	€51	73%	3	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (38)
Appartamentino Bella'mbriana Napoli- Fuorigrotta	€13,810	€50	74%	3	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (120)
La Casa di Rosellina - Flat in Bagnoli - My Place	€23,171	€95	65%	3	1	2	€38	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Panoramico a Posillipo	€34,383	€135	67%	3	2	1	€95	❌	❌	❌	Y / Y	⭐️ 5 (14)
PizzaSleep apartment	€21,811	€87	68%	3	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (74)
Three double or single rooms	€35,555	€205	47%	3	3	1	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
"D'oltremare home" appartamento in zona strategica	€22,812	€74	84%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (35)
La casa sul mare Private Beach	€50,439	€213	64%	3	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (290)
CaHouse Crozy Apartament	€49,604	€213	62%	3	2	3	€62	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Pausylia	€20,507	€90	57%	3	2.5	1	€81	❌	❌	❌	Y / Y	⭐️ 4 (33)
Penthouse in the center with enchanting sea view	€35,421	€103	92%	3	2	2	€48	❌	✅	✅	Y / Y	⭐️ 5 (173)
Funky Split Level Living in Designer Flat in Heart of Naples	€30,522	€178	46%	3	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (265)
Duplex flat near seafront	€37,728	€253	40%	3	3	2	€62	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Villa Giulia B&B Pozzuoli	€24,214	€95	70%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Casa Corallina	€56,537	€269	57%	3	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (12)
A sunny place	€26,820	€140	51%	3	2.5	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (72)
Boat and breakfast "Monica"	€37,766	€175	59%	3	2	2	€0	❌	❌	❌	N / Y	⭐️ 5 (4)
ArtNap Boutique -Chiaia sul Mare-Centro- metro2min	€92,535	€291	87%	3	3	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (90)
Casa Arcoiris	€38,267	€192	54%	3	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (35)
Casa Forquet	€29,040	€121	64%	3	3	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (63)
Holidayhousemoni. It Vomero	€30,108	€104	78%	3	2	2	€29	❌	❌	✅	N / Y	⭐️ 5 (9)
New Start Panoramic Apartment	€82,241	€242	92%	3	2	2	€124	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Riviera House Apartment SeaView group and family	€45,043	€171	71%	3	2	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (73)
B & B Campi Flegrei casa moderna 3 camere 8 letti	€52,711	€216	66%	3	2	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (4)
Appartamento panoramico	€26,070	€89	77%	3	2	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (31)
Large, elegant flat in quiet and residential area	€33,956	€151	61%	3	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (52)
Residenza Partanna by Napoliapartments	€93,798	€323	79%	3	3	1	€14	❌	❌	❌	N / Y	⭐️ 5 (14)
Molly's House: Napoli in tranquillità	€17,625	€83	58%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Casa di Rosé	€18,799	€72	70%	3	2	2	€34	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Casa Teresa B&B Napoli All-In ( max 6 posti)	€32,021	€250	35%	3	2	3	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Manzoni Ring, un giro a Napoli	€23,561	€93	69%	3	2	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (29)
Casa Sole	€31,151	€124	68%	3	2	2	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Casa del Cedro	€79,903	€251	86%	3	3	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (75)
Vomero Chic	€26,479	€111	61%	3	2	1	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
STURZO 91 _ APARTMENT near Piazza Quattro Giornate	€14,355	€106	37%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (37)
Grand Classic Apartment at San Martino	€41,897	€132	85%	3	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
A casa di Giulia II	€41,627	€146	77%	3	2	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (31)

Viale John Fitzgerald Kennedy Napoli, Campania, 80125

3 bed • 1 bath • 6 guests

€36,546

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €86/night at 56% occupancy.Projected nightly rate is €156/night at 64% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€36,175

Avg annual revenue

64%

Avg occupancy rate

€156

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

€95k

€7,309

Profit

Revenue

€36,546

Cleaning

€4,111

Cohost commission

€7,309

Owner payout

€26,313

€0

Cash Investment

Renos & Furnishing

€0

Total

€0