BNBCalc Short Term Rental Rental Arbitrage Analysis Vico Cappuccinelle, Naples, Metropolitan City of Naples, Italy

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€19,817

Profit (Cash Flow)

-€270

Cash on Cash Return

-9.3%

Annual Revenue

€19,817

AirDNA projects €76/night at 65% occupancy ($17,983). Airbtics projects €78/night at 70% occupancy ($19,817). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €78 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,742	€20,635	€26,093	€30,219
Occupancy	61%	71%	82%	86%
Nightly Rate	€65	€78	€85	€94

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento su due livelli in centro città.	€19,632	€92	58%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (22)
Stunning View with 3 Terraces near DANTE SQ!	€37,965	€156	65%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (116)
La Bambola di Dante	€14,971	€48	86%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (30)
Mandolino (it063049C22DV958EO)	€23,516	€87	72%	1	1	2	€33	❌	❌	❌	Y / Y	⭐️ 5 (164)
Corno Napoletan parking free small car	€18,775	€92	56%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (161)
La bomboniera di Dante	€16,390	€55	82%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (30)
Cozy flat in the historic center	€23,773	€68	95%	1	1	2	€24	✅	❌	✅	Y / Y	⭐️ 5 (131)
Brombeis Fantastica by Casa Napoletana Town center	€19,795	€70	75%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (6)
La casa di Re Ferdinando II	€18,484	€83	61%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (6)
La Casariella	€21,277	€85	67%	1	1	2	€33	❌	❌	❌	Y / Y	⭐️ 5 (55)
Blu Vesuvio - Black 50mq	€24,440	€81	82%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 5 (90)
Casa Vacanza Espo' appartamento intero Napoli	€14,126	€58	64%	1	2	2	€19	❌	❌	❌	N / Y	⭐️ 0 (1)
CaSita Pontecorvo	€21,025	€82	70%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (92)
I Gradini - Casa Vacanze nel Cuore di Napoli	€21,276	€67	86%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 5 (59)
Legno Suite 1 Bedroom 1 bathroom By HouseinNaples	€23,118	€94	66%	1	1	1	€29	❌	❌	✅	N / Y	⭐️ 0 (2)
Élite House parking small car free	€34,020	€152	61%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Ventaglieri20	€23,750	€77	84%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 5 (105)
[Museo]Archaeological Museum and Historical Centre	€16,854	€76	59%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (35)
La Suite di Dante Napoli	€13,643	€81	46%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
O'Vicariell	€18,116	€57	86%	1	1	2	€8	❌	❌	✅	N / Y	⭐️ 4.5 (43)
Casa Nila	€13,974	€49	76%	1	1	2	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (116)
Montemiletto a Panoramic Nest by Napoliapartments	€26,435	€93	75%	1	1	1	€57	❌	❌	❌	N / Y	⭐️ 4.5 (51)
Isabel Suite	€18,699	€82	61%	1	1	1	€24	❌	❌	✅	N / Y	⭐️ 5 (8)
Casetta Correra: terrazzo e relax centro di Napoli	€22,896	€89	69%	1	1	3	€28	❌	❌	❌	N / Y	⭐️ 5 (41)
La suite di Dante	€14,797	€48	85%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (47)
LEMON HOUSE (placed in the heart of Naples)	€21,891	€81	73%	1	3	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (58)
Loft Munira	€17,250	€70	67%	1	1	2	€25	❌	❌	✅	N / Y	⭐️ 5 (44)
New PLS Napoli Dante	€13,179	€38	93%	1	1	1	€11	❌	❌	❌	N / Y	⭐️ 4.5 (48)
'La casa di Domi', small house in the city center.	€14,080	€48	80%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (90)
Tipico appartamento napoletano al Museo Nazionale	€11,457	€41	75%	1	1	2	€9	❌	❌	❌	N / Y	⭐️ 4 (90)
TarsiaHomeView	€27,987	€85	88%	1	1	2	€18	❌	❌	❌	Y / Y	⭐️ 5 (45)
Domus Dante al balconcino	€10,522	€78	36%	1	1	2	€14	❌	❌	✅	Y / Y	⭐️ 5 (11)
Blu Vesuvio - Red -	€20,613	€80	70%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 5 (246)
Dante Alighieri Suite	€20,923	€97	59%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (46)
Casa Morena, nel cuore di Napoli	€14,063	€82	45%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 5 (18)
Arvi's Home - in the center of the city of Naples	€24,105	€73	89%	1	2	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (68)
OBLO' (15063049EXT0895)	€32,674	€109	80%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (167)
lolly house, discover Naples	€12,002	€64	51%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (15)
Metrodante accogliente basso napoletano	€18,130	€67	74%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (8)
Marinella House Napoli centro + vino di benvenuto	€13,335	€66	54%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 4.5 (24)

Return Metrics

-9.33% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€270	-€540	-€811	-€1,081	-€1,352	-€2,704	-€8,113
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	-€270	-€540	-€811	-€1,081	-€1,352	-€2,704	-€8,113

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.33%

Payback Period Days

Return on Investment

-9.33%

Vico Cappuccinelle Napoli, Campania, 80135

1 bed • 1 bath • 2 guests

Monthly Rent

€19,817

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €76/night at 65% occupancy ($17,983.41). Airbtics projects €78/night at 70% occupancy ($19,817).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

€19,848

Avg annual revenue

70%

Avg occupancy rate

€77

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

-€270

Profit

Revenue

€19,817

Operating Expenses

€10,488

Operating Income

€9,330

Net Effective Rent

€9,600

Profit (Cash Flow)

-€270

€2,896

Cash Investment

Renos & Furnishing

€2,808

Setup Costs

€88

Total

€2,896

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-9.33%

Payback Period Days