BNBCalc Short Term Rental Investment Analysis Vico dei Panettieri, Napoli, Campania, 80138

2 bed • 2 bath • 4 guests • €150,000

BNB

Calc

Annual Revenue

€35,734

Profit (Cash Flow)

€20,336

Cap Rate

14.3%

Annual Revenue

€35,734

AirDNA projects €116/night at 68% occupancy ($28,927). Airbtics projects €99/night at 74% occupancy ($26,758). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 80% occupancy rate, €122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,795	€23,968	€36,322	€49,419
Occupancy	67%	75%	80%	88%
Nightly Rate	€72	€86	€122	€151

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fafà Apartment a Spaccanapoli	€39,658	€175	61%	2	3	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (162)
Independent apartment in the historic center	€21,597	€65	88%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Casa di Elly	€18,223	€62	79%	2	1	1	€9	❌	❌	✅	N / Y	⭐️ 4.6 (160)
La Janara	€35,957	€127	77%	2	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
GREGORIUS DIAMERISMA: terrazza panoramica	€37,777	€106	97%	2	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.8 (112)
Modern Apartment: Palazzo Mormando	€35,008	€153	62%	2	1	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (193)
[City Center] - Amazing View from house balcony	€62,328	€225	75%	2	1	1	€37	❌	❌	❌	N / Y	⭐️ 4.8 (201)
Pop Bell House - The hearth of Naples' Pop Art	€16,182	€83	53%	2	1	3	€45	❌	❌	❌	N / Y	⭐️ 4.8 (206)
Jamila Apartment Bright and Quiet in the Center	€13,065	€80	44%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 3.9 (11)
Annie's Home: the best cozy choice in Naples!	€21,273	€82	71%	2	1	2	€21	❌	❌	✅	N / Y	⭐️ 4.8 (139)
Nice Flat in the Heart of Old Naples	€13,508	€59	61%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (175)
OldTown House apartment	€30,318	€102	81%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
NapoliCentro Suite\|Amazing Flat in the City Centre	€36,116	€109	88%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (318)
Appartamento Centro storico Napoli	€30,437	€122	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
Casa Scassacocchi	€16,584	€62	72%	2	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.5 (250)
NaplEssence Guest House	€24,985	€104	64%	2	1	2	€31	❌	❌	✅	N / Y	⭐️ 4.7 (21)
Duomo 77 Apartment 1	€24,198	€82	76%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4 (3)
Palazziello nanninella 4	€23,653	€83	77%	2	1	2	€32	❌	❌	✅	N / Y	⭐️ 5 (2)
MaSa Home 2 stupenda e accogliente	€23,304	€72	88%	2	1	1	€11	❌	❌	❌	N / Y	⭐️ 4.7 (450)
MaSa Home 3 stupenda e accogliente	€22,654	€72	85%	2	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.7 (367)
Cuore di Spaccanapoli	€33,871	€97	94%	2	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.7 (124)
donna anna's house	€21,921	€79	74%	2	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (173)
Appartamento Centro Storico di Napoli	€27,127	€89	82%	2	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Napoli Centro Antico Casa con cucina	€33,748	€121	76%	2	3	1	€0	❌	✅	✅	Y / Y	⭐️ 4.2 (6)
Due terrazze luminoso al Duomo	€14,906	€73	54%	2	1	2	€47	❌	❌	✅	N / Y	⭐️ 4.5 (53)
Casa Giganti	€31,262	€122	69%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (301)
Napoli Hub Apartment	€28,340	€78	99%	2	1	1	€22	❌	❌	❌	Y / Y	⭐️ 4.8 (212)
Ad un passo dal Duomo - centro storico	€17,941	€63	77%	2	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.8 (342)
Il Panaro Azzurro	€20,461	€58	95%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.7 (205)
Casa vacanza Napoli centro	€21,632	€77	75%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
La Residenza - Apartment in the heart of Napoli B	€21,863	€135	44%	2	1	3	€16	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Regina House	€12,245	€45	71%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (228)
LUCKY HOUSE: San Gregorio Armeno Centro Storico	€20,431	€71	78%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (135)
Napoli 276 - Magnifica casa vacanza a Napoli	€35,098	€126	76%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Casa Almelinda, in pieno centro storico	€39,557	€151	71%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (108)
Apartment Duomo 2 Camere Centro Storico	€24,021	€95	69%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (91)
"ANNAMARONNA HOME" nel cuore del Centro Antico	€27,948	€113	67%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (178)
Appartamento ai Tribunali	€20,457	€69	80%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Appartamento SanGregorioArmeno	€37,886	€131	79%	2	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (11)
Appartamento 5 posti suite via DUOMO 290 C	€38,606	€157	67%	2	3	2	€15	❌	❌	❌	N / Y	⭐️ 4.8 (239)

Return Metrics

12.77% 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)	€20,335	€40,671	€61,007	€81,342	€101,678	€203,357	€610,071
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€150,000	€150,000	€150,000	€150,000	€150,000	€150,000	€150,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€174,835	€199,806	€224,916	€250,169	€275,569	€404,944	€974,160

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.77%

Cap Rate

14.3%

Return on Investment

15.59%

Vico dei Panettieri Napoli, Campania, 80138

2 bed • 2 bath • 4 guests

Purchase Price

157

Airbnb Investor Score

€20,335

Annual Profit

14.3%

Cap Rate

12.8%

Cash on Cash

€35,734

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €116/night at 68% occupancy.Projected nightly rate is €99/night at 74% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€26,903

Avg annual revenue

74%

Avg occupancy rate

€99

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

€30k

€45k

€65k

€20,336

Profit

Revenue

€35,734

Operating Expenses

€14,273

Operating Income

€21,461

Mortgage & Taxes

€1,125

Profit (Cash Flow)

€20,336

€154,733

Cash Investment

Down Payment

€150,000

Renos & Furnishing

€4,733

Total

€154,733

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.77%

Cap Rate

14.3%

Return on Investment

15.59%