BNBCalc Short Term Rental Investment Analysis Viale Maria Bakunin, Naples, Metropolitan City of Naples, Italy

2 bed • 1 bath • 4 guests • €200,000

BNB

Calc

Annual Revenue

€23,727

Profit (Cash Flow)

€10,221

Cap Rate

5.9%

Annual Revenue

€23,727

AirDNA projects €86/night at 56% occupancy ($17,675). Airbtics projects €123/night at 53% occupancy ($23,727). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, €123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,859	€22,372	€31,666	€51,353
Occupancy	44%	54%	62%	71%
Nightly Rate	€78	€109	€135	€192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cottage Superpanoramico	€17,423	€131	34%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (4)
" Maison de Leopardi "	€28,255	€82	90%	2	3	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (112)
Confortevole appartamento con parcheggio gratuito	€26,614	€138	52%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (8)
[LUNGOMARE 6min] Suite Deluxe "Miraglia" + Parking	€14,327	€78	45%	2	1	1	€81	❌	❌	❌	Y / Y	⭐️ 5 (95)
[Pulcinella Home] - Chic e Comfort in Central City	€42,833	€272	42%	2	1	1	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Emmevi Casa Vacanze	€21,094	€76	76%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Casa Doclea _Comfort & Relax	€30,441	€116	72%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
GoodAngel House	€22,403	€98	61%	2	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (12)
Domus Marisa a Posillipo	€21,152	€93	61%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Cozy and spacious apartment -12 minutes to center	€24,215	€108	61%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Casa Rosa - Sea View & Private Terrace Apartment	€33,063	€122	71%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (96)
Exe Napoli Stadium Apartment	€20,797	€158	36%	2	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (20)
Casa Borrelli-Mazzarino	€20,821	€77	71%	2	1	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (105)
Epomeo Vincent House	€18,028	€130	38%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (1)
La Casa di Olga	€12,895	€64	54%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (4)
AleHouse at Napoli Expo	€24,019	€97	65%	2	1	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (7)
Ample house between Bagnoli and Fuorigrotta area	€24,624	€192	35%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Delightful Homestay in Naples	€50,769	€306	45%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cariteo Home	€19,848	€132	41%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
la casa di Carlo	€16,046	€72	57%	2	1	2	€38	❌	❌	❌	N / Y	⭐️ 4.5 (14)
Lovely Frame	€25,769	€113	59%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
casa fuorigrotta	€10,953	€86	33%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (2)
La casa di Pama	€13,013	€74	48%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (37)
Last Minute Napoli - Mergellina	€12,945	€86	36%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (42)
S. Antonio a Posillipo Apartment	€30,802	€172	48%	2	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Villa Papa	€15,525	€73	55%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (95)
Orazio on the castle	€28,290	€94	76%	2	2	1	€81	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Apartment a few steps from the Beach 6+1 posti	€37,689	€183	55%	2	2	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (35)
Beautiful house in a cozy garden	€25,946	€111	63%	2	1	2	€14	❌	❌	✅	N / Y	⭐️ 4.5 (171)
Acate81 Lifestyle Apartment (2 bedrooms)	€21,139	€116	50%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Caio Asinio Apartment-Naples West Side	€12,861	€61	57%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Carylama's House	€12,509	€60	57%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (8)
Casa GeoDap	€16,454	€89	49%	2	2	31	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Spacious Peaceful apartment - 10 min to centro	€17,201	€115	41%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Casa Margherita	€12,178	€68	49%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
La Mansarda sul Golfo	€48,865	€192	69%	2	1	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (61)
Napoli \| Modern apartment with parking and seaview	€16,957	€69	66%	2	2	3	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Casa nei pressi stadio Maradona garage gratis	€26,801	€134	54%	2	1.5	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (43)
Wonderful Italy \| Una Terrazza sul Golfo di Napoli	€42,348	€182	62%	2	2	1	€115	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

100.85% 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)	€10,220	€20,441	€30,661	€40,882	€51,103	€102,206	€306,618
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	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

100.85%

Cap Rate

5.86%

Return on Investment

160.06%

Viale Maria Bakunin Napoli, Campania

2 bed • 1 bath • 4 guests

Purchase Price

320

Airbnb Investor Score

€10,220

Annual Profit

5.9%

Cap Rate

100.9%

Cash on Cash

€23,727

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €86/night at 56% occupancy ($17,675.32). Airbtics projects €123/night at 53% occupancy ($23,727).

Occupancy Rate

Top 56% 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.

€23,475

Avg annual revenue

53%

Avg occupancy rate

€122

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

€25k

€35k

€50k

€10,221

Profit

Revenue

€23,727

Operating Expenses

€12,006

Operating Income

€11,721

Mortgage & Taxes

€1,500

Profit (Cash Flow)

€10,221

€4,134

Cash Investment

Down Payment

€0

Renos & Furnishing

€4,134

Total

€4,134

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

100.85%

Cap Rate

5.86%

Return on Investment

160.06%