BNBCalc Short Term Rental Investment Analysis Viale Mario Rapisardi, Catania, Sicilia,

2 bed • 1 bath • 1 guests • €180,000

BNB

Calc

Annual Revenue

€16,138

Profit (Cash Flow)

-€5,601

Cap Rate

2.2%

Annual Revenue

€16,138

AirDNA projects €76/night at 52% occupancy ($14,408). Airbtics projects €75/night at 59% occupancy ($16,138). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, €75 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,952	€16,624	€23,823	€33,116
Occupancy	39%	61%	77%	89%
Nightly Rate	€61	€73	€82	€97

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oli’s charming house	€31,586	€151	56%	2	2	2	€40	❌	❌	✅	Y / Y	⭐️ 4.8 (136)
la via di mezzo apartments	€43,162	€122	97%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cori di casa	€25,431	€91	76%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
YORE Catania casa al centro storico	€10,239	€80	34%	2	3	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (10)
Attico in pieno centro storico di Catania	€22,494	€75	79%	2	2	2	€53	❌	❌	❌	Y / Y	⭐️ 4.9 (119)
Casanuvò	€18,646	€65	78%	2	2	4	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
APPARTAMENTO ELEGANTE,NUOVO E PARCHEGGIO GRATUITO	€9,341	€62	41%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
casa vacanze Mavaria	€13,646	€41	90%	2	2	2	€16	❌	❌	❌	Y / Y	⭐️ 4.6 (92)
"Il Sorriso" Apartment Catania	€13,420	€56	65%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
casa cleo con giardino e parcheggio privato	€11,817	€46	60%	2	1	2	€53	❌	❌	✅	Y / Y	⭐️ 4.8 (266)
"Il Sorriso A" Apartment Catania	€12,174	€58	57%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Entire apartment At Bert's house - Catania	€18,668	€74	69%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Seme dell' Etna	€14,161	€76	51%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.3 (4)
La Casetta	€17,941	€68	72%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
lulu'shouse	€21,544	€66	89%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Made in Sicily (Holiday Home)1	€24,194	€89	73%	2	2	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Tra il nero e il blu - appartamento	€21,089	€74	77%	2	2	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (19)
Wonderful Italy \| Rapisardi 188 Apartment	€22,608	€82	73%	2	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Casa vacanza Catania centro	€11,761	€54	59%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.6 (26)
Beatrix Home	€18,560	€64	79%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (4)
Modern loft in the city center	€22,589	€73	83%	2	2	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
+[Elegant Loft in City Centre]+	€24,834	€75	87%	2	1	1	€32	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
NiceHouse	€11,212	€53	55%	2	1	1	€16	❌	❌	✅	N / Y	⭐️ 4.5 (31)
la Terra del Sole	€11,480	€73	43%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
"Porta Garibaldi" APARTMENT CENTRO STORICO	€23,024	€64	98%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (128)
appartamento vacanze	€13,839	€105	36%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Teatro stabile Catania appartamento 140m.	€13,723	€50	74%	2	1	2	€21	❌	❌	❌	N / Y	⭐️ 4.9 (52)
Fortino Holiday	€14,291	€60	63%	2	1	1	€11	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Appartamento in centro	€18,582	€56	90%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Elegante trivani a 10 minuti dal centro	€16,889	€59	68%	2	1	5	€84	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
Il Gelsomino Catania	€7,291	€62	32%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Appartamento 8 posti letto a Catania	€12,827	€85	41%	2	2	1	€21	❌	❌	❌	N / Y	⭐️ 4.5 (24)
Pancho House Catania	€16,250	€81	55%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (6)

Return Metrics

-12.18% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€5,600	-€11,201	-€16,801	-€22,402	-€28,002	-€56,005	-€168,017
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€143,999	€143,999	€143,999	€143,999	€143,999	€143,999	€143,999
Down Payment	€36,000	€36,000	€36,000	€36,000	€36,000	€36,000	€36,000
Property Appreciation	€9,000	€18,450	€28,372	€38,791	€49,730	€113,201	€597,949
Total Return	€183,399	€187,248	€191,570	€196,388	€201,727	€237,195	€609,931

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.18%

Cap Rate

2.22%

Return on Investment

12.91%

Viale Mario Rapisardi Catania, Sicilia

2 bed • 1 bath • 1 guests

Purchase Price

-47

Airbnb Investor Score

-€5,600

Annual Profit

2.2%

Cap Rate

-12.2%

Cash on Cash

€16,138

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €76/night at 52% occupancy.Projected nightly rate is €75/night at 59% occupancy.

Occupancy Rate

Top 53% 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.

€16,174

Avg annual revenue

59%

Avg occupancy rate

€75

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

€5k

€20k

€30k

€45k

-€5,601

Profit

Revenue

€16,138

Operating Expenses

€12,139

Operating Income

€3,999

Mortgage & Taxes

€9,600

Profit (Cash Flow)

-€5,601

€45,960

Cash Investment

Down Payment

€36,000

Renos & Furnishing

€4,560

Closing Costs

€5,400

Total

€45,960

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.18%

Cap Rate

2.22%

Return on Investment

12.91%