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

3 bed • 2 bath • 6 guests • €120,000

BNB

Calc

Annual Revenue

€75,804

Profit (Cash Flow)

€56,396

Cap Rate

47.7%

Annual Revenue

€75,804

AirDNA projects €202/night at 60% occupancy ($44,340). Airbtics projects €183/night at 70% occupancy ($46,850). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 83% occupancy rate, €250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,651	€45,541	€76,669	€102,707
Occupancy	61%	73%	83%	92%
Nightly Rate	€110	€169	€250	€300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The San Gregorio Armeno Apartment	€31,784	€106	80%	3	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.9 (125)
Casa Vacanza Il DUOMO	€34,601	€135	70%	3	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Napoli 28 casa vacanza	€23,010	€79	79%	3	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (240)
Il Borghetto	€52,349	€155	92%	3	3	1	€41	❌	❌	❌	N / Y	⭐️ 4.7 (115)
Appartamento terrazzato in Via San Gregorio Armeno	€36,028	€182	54%	3	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.5 (99)
Romantic Terrace Principe di San Severo	€91,153	€391	63%	3	3	2	€93	❌	✅	❌	Y / Y	⭐️ 4.9 (48)
b & b Ambra Noblesse	€42,507	€185	62%	3	3	7	€82	❌	❌	❌	N / Y	⭐️ 4.9 (9)
Suites Giudecca	€65,976	€307	58%	3	3	1	€41	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Apartment Madre	€17,165	€87	54%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (341)
B&b, la casa di flora centro storico Giardino.	€71,295	€300	65%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (218)
L’altra porta	€62,205	€268	63%	3	3	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Franck House in Via dei Tribunali	€24,772	€72	92%	3	1	1	€52	❌	❌	✅	Y / Y	⭐️ 4.7 (315)
"Donnaromita holiday house" hystoric center	€48,756	€185	71%	3	1	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (70)
Beautifully Designed Central Naples Apartment	€22,858	€95	65%	3	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (171)
Nonna Aurora	€34,035	€117	79%	3	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.7 (126)
La terrazza di Roberto	€29,590	€102	78%	3	1	2	€36	❌	❌	❌	N / Y	⭐️ 4.8 (260)
Il Ponticello	€49,532	€224	60%	3	3	2	€93	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
All Saints apostles	€86,431	€262	88%	3	3	2	€82	❌	✅	❌	Y / Y	⭐️ 4.8 (59)
Napolicentrico	€50,065	€171	77%	3	3	1	€82	❌	❌	❌	Y / Y	⭐️ 4.2 (42)
Napoli centro storico Un passo da San Gennaro	€18,109	€92	54%	3	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (46)
Ambo su Napoli Delizioso appartamento free wifi	€25,071	€79	86%	3	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (284)
Il Panaro Rosso	€31,201	€92	92%	3	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.7 (183)
Decumani - house with terrace in center Naples	€51,111	€178	78%	3	1	2	€21	❌	❌	✅	N / Y	⭐️ 4.8 (10)
Ethnica central - historical center -	€17,493	€90	52%	3	1	2	€18	❌	❌	❌	N / Y	⭐️ 4.8 (134)
Palazzo del Principe San Severo 3bedrooms +Terrace	€112,924	€369	83%	3	3	2	€52	❌	❌	❌	N / Y	⭐️ 5 (14)
I Colori di Napoli Appartamento 3 ROOMS TERRAZZO	€71,815	€255	77%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (103)
La Dimora delle Divinità	€46,109	€168	75%	3	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (72)
46 Naples Apartment with panoramic terrace	€55,459	€179	84%	3	1	2	€123	❌	❌	✅	Y / Y	⭐️ 4 (1)
Penthouse Vesuvio	€67,467	€268	63%	3	3	5	€185	❌	❌	❌	Y / N	⭐️ 4.5 (18)
Beautiful Apartment in the Historical Centre	€20,745	€141	40%	3	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.5 (33)
San Biagio Terraced Flat in Historic Center	€42,416	€162	71%	3	3	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (33)
Apartment for 9 in the historic Palazzo Petrucci	€72,575	€285	69%	3	3	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (112)
Sansevero Suite Apt	€25,709	€190	36%	3	3	1	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Giu al centro	€61,031	€168	99%	3	3	2	€62	❌	❌	✅	N / Y	⭐️ 4.8 (68)
Vico Sedil Capuano 21	€106,429	€331	86%	3	3	1	€94	❌	❌	❌	N / N	⭐️ 4 (3)
CASA FIORITO	€56,290	€157	98%	3	3	1	€41	❌	❌	❌	N / Y	⭐️ 5 (24)
Neathea Napoli Deluxe	€32,183	€187	43%	3	3	2	€78	❌	❌	❌	N / Y	⭐️ 4.8 (7)
Vintage Cozy Large Apt. Great Location in Naples!	€36,047	€112	88%	3	2	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (277)
Appartamento DioNilo 30: Centro Storico	€72,540	€249	79%	3	2	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (2)

Return Metrics

43.48% 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)	€56,395	€112,791	€169,186	€225,582	€281,977	€563,955	€1,691,867
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000
Property Appreciation	€3,600	€7,308	€11,127	€15,061	€19,112	€41,269	€171,271
Total Return	€179,995	€240,099	€300,314	€360,643	€421,090	€725,225	€1,983,139

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.48%

Cap Rate

47.74%

Return on Investment

46.26%

Vico Giganti Napoli, Campania, 80138

3 bed • 2 bath • 6 guests

Purchase Price

540

Airbnb Investor Score

€56,395

Annual Profit

47.7%

Cap Rate

43.5%

Cash on Cash

€75,804

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €202/night at 60% occupancy.Projected nightly rate is €183/night at 70% 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.

€47,864

Avg annual revenue

70%

Avg occupancy rate

€183

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

€15k

€50k

€80k

€115k

€56,396

Profit

Revenue

€75,804

Operating Expenses

€18,509

Operating Income

€57,296

Mortgage & Taxes

€900

Profit (Cash Flow)

€56,396

€126,085

Cash Investment

Down Payment

€120,000

Renos & Furnishing

€6,085

Total

€126,085

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.48%

Cap Rate

47.74%

Return on Investment

46.26%