BNBCalc Short Term Rental Investment Analysis Vico Giganti, Napoli, Campania, 80138

1 bed • 1 bath • 4 guests • €215,000

BNB

Calc

Annual Revenue

€31,730

Profit (Cash Flow)

€6,423

Cap Rate

8.3%

Annual Revenue

€31,730

AirDNA projects €85/night at 66% occupancy ($20,370). Airbtics projects €89/night at 70% occupancy ($22,846). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 86% occupancy rate, €101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,597	€23,348	€32,255	€39,707
Occupancy	53%	72%	86%	88%
Nightly Rate	€69	€87	€101	€121

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Re-Imagined Minimalist Boutique Apartment	€29,142	€95	83%	1	2	1	€19	❌	❌	✅	N / Y	⭐️ 4.7 (441)
Una casa "napoletana"	€24,952	€90	75%	1	2	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Luxury loft in the old town	€34,436	€105	87%	1	2	2	€57	❌	❌	❌	N / Y	⭐️ 5 (1)
Duoroom	€30,502	€128	65%	1	2	2	€0	❌	❌	❌	N / Y	⭐️ 5 (11)
Holiday Home <Il Duomo a due passi>	€13,728	€71	52%	1	2	1	€16	❌	❌	❌	N / Y	⭐️ 4.9 (13)
Le Sorelle Duomo Ginevra	€26,990	€101	73%	1	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Decumano Home	€29,561	€87	91%	1	2	2	€31	❌	❌	❌	N / Y	⭐️ 4.8 (124)
La casina dei giganti	€21,065	€64	87%	1	2	1	€21	❌	❌	✅	N / Y	⭐️ 4.5 (159)
A Casa di Aurelio in centro storico	€22,738	€152	41%	1	2	1	€0	❌	❌	✅	N / Y	⭐️ 4 (2)
Vintage Suite a Charming Apt in Via Nilo	€21,864	€118	49%	1	2	2	€37	❌	✅	✅	N / Y	⭐️ 4.8 (23)
Apartment in the historic center with terraces	€33,129	€121	74%	1	2	2	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
A little gem in the Heart of Naples - La Cornice	€22,601	€75	82%	1	2	2	€21	❌	❌	❌	N / Y	⭐️ 4.9 (124)
La casa di Abbi Luna Casa Vacanze Centro Storico	€12,983	€106	33%	1	2	2	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
San Petrillo	€17,198	€60	76%	1	2	1	€21	❌	❌	✅	N / Y	⭐️ 5 (4)
Anticaglia appartamento centro storico Napoli	€22,685	€69	88%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.8 (216)
Napoli Roots	€18,185	€69	71%	1	1	1	€16	❌	❌	✅	N / Y	⭐️ 4.8 (180)
Casa vacanze Cinquesanti	€18,303	€93	53%	1	1	2	€36	❌	❌	❌	N / Y	⭐️ 4.8 (66)
Casa vacanza di Miriam centro storico di Napoli	€17,377	€101	47%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (97)
Casa vacanza MA-RE	€24,080	€65	100%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.8 (103)
Centralissimo e silenzioso	€28,690	€90	86%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
[Old Town-San Gregorio Armeno] Da Diego	€17,208	€96	48%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (55)
Casina dei Ruffi	€30,250	€93	88%	1	1	2	€16	❌	❌	❌	Y / Y	⭐️ 5 (79)
Casa Marisol in the heart of Naples	€19,949	€83	62%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (140)
Casa Amato_Gerolomini_Monolocale	€23,095	€88	70%	1	1	2	€32	❌	❌	❌	N / Y	⭐️ 5 (1)
A cas e Lucia	€13,400	€61	59%	1	1	1	€16	❌	❌	✅	N / N	⭐️ 4.8 (14)
Confortable very central loft	€21,685	€70	84%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.7 (523)
Limoncello loft House,in the heart of naples!	€18,737	€58	86%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.7 (245)
Five house	€14,293	€55	69%	1	1	1	€16	❌	❌	❌	N / Y	⭐️ 4.8 (302)
[historical center] New apartment with kitchen	€26,379	€74	97%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 4.8 (316)
The Little House 6 - In the Heart of Naples	€25,596	€78	90%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (194)
Palepolis Apartment	€16,781	€55	81%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.8 (56)
House in the historic center of Naples	€20,619	€113	50%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (122)
Samm B&B Porta San Gennaro	€26,598	€85	86%	1	1	1	€0	❌	✅	❌	N / Y	⭐️ 5 (14)
La Dimora Del Santo	€15,561	€57	72%	1	1	2	€42	❌	❌	❌	N / Y	⭐️ 4.8 (46)
Rifugio di Partenope ( Deluxe ) – Historic Center	€17,503	€91	51%	1	1	2	€42	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
Art in a home in the heart of the Historic Center!	€26,943	€139	53%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (233)
Casa Gerolomini centro storico	€23,325	€87	72%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.9 (151)
O' Vascetiello, appartamentino al centro di Napoli	€18,205	€64	76%	1	1	1	€16	❌	❌	✅	N / Y	⭐️ 4.7 (190)
CASA FOFO'	€26,702	€183	39%	1	1	1	€16	❌	❌	❌	N / Y	⭐️ 4 (1)
San Paolo Studio	€26,853	€101	71%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.9 (59)

Return Metrics

12.22% 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)	€6,423	€12,846	€19,269	€25,692	€32,115	€64,230	€192,691
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€3,028	€6,181	€9,462	€12,876	€16,430	€36,491	€171,999
Down Payment	€43,000	€43,000	€43,000	€43,000	€43,000	€43,000	€43,000
Property Appreciation	€6,450	€13,093	€19,936	€26,984	€34,243	€73,942	€306,861
Total Return	€58,902	€75,120	€91,667	€108,553	€125,789	€217,664	€714,553

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.22%

Cap Rate

8.32%

Return on Investment

30.26%

Vico Giganti Napoli, Campania, 80138

1 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€6,423

Annual Profit

8.3%

Cap Rate

12.2%

Cash on Cash

€31,730

Annual Revenue

BNBCalc predicts this property will get $89 per night with 70% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€22,497

Avg annual revenue

70%

Avg occupancy rate

€89

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

€25k

€35k

€6,423

Profit

Revenue

€31,730

Operating Expenses

€13,840

Operating Income

€17,889

Mortgage & Taxes

€11,466

Profit (Cash Flow)

€6,423

€52,547

Cash Investment

Down Payment

€43,000

Renos & Furnishing

€3,097

Closing Costs

€6,450

Total

€52,547

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.22%

Cap Rate

8.32%

Return on Investment

30.26%