BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 107 Via Nicolò Machiavelli, Cagliari, Sardegna, 09131

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$50,152

Profit (Cash Flow)

$25,003

Cash on Cash Return

522.2%

Annual Revenue

$50,152

AirDNA projects $111/night at 55% occupancy ($22,298). Airbtics projects $150/night at 60% occupancy ($32,871). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $199 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,506$28,352$51,652$85,353
Occupancy51%60%69%83%
Nightly Rate$91$125$199$273

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
A 2 passi da tutto
$21,106
$78
71%
213$32❌❌❌Y / Y⭐️ 4.2 (8)
BILOCALE x 4 persone vicino a centro e mare
$28,446
$134
58%
222$0❌❌❌N / N⭐️ 5 (1)
Central Apartment next Bus and Metro (50 metres)
$19,275
$90
56%
213$103❌❌❌Y / Y⭐️ 4.9 (91)
Twenty Two Luxury Flat
$50,947
$174
80%
223$0❌❌❌Y / Y⭐️ 5 (27)
Villalù - Appartamento Papavero
$29,386
$236
30%
221$81❌❌❌Y / Y⭐️ 5 (7)
Palestrina Apt | Comodo Trilocale | San Benedetto
$68,071
$358
51%
213$74❌❌❌Y / Y⭐️ 4.8 (86)
Casa degli artisti singola indipendente
$17,690
$51
93%
222$39❌✅✅Y / Y⭐️ 5 (44)
L'Isola dei racconti - Private Apartment
$41,011
$135
83%
213$0❌❌❌Y / Y⭐️ 4.9 (53)
Central - The Sunny Flat
$11,937
$53
61%
211$5❌❌❌N / Y⭐️ 4.7 (327)
Colorata Mansarda-Teatro Lirico (spiaggia 20 min)
$14,230
$72
54%
212$0❌❌❌N / Y⭐️ 5 (188)
Casa vacanze Cagliari centro
$24,186
$73
88%
212$32❌❌✅Y / Y⭐️ 4.9 (206)
Holidays Apartment
$21,494
$89
64%
212$43❌❌❌N / Y⭐️ 5 (2)
Elisa's house for family or friends
$13,991
$48
79%
212$16❌❌✅Y / Y⭐️ 4.8 (172)
Casa Béar - City Centre & Private parking
$24,162
$96
66%
221$81❌❌❌Y / Y⭐️ 4.6 (15)
Single house in Cagliari centre IUN P1199
$48,342
$199
64%
222$64❌❌❌Y / Y⭐️ 4.8 (141)
CASA DI MARIO in centro storico con due terrazze
$47,171
$202
63%
222$54❌❌❌Y / Y⭐️ 5 (1)
[Jacuzzi & Panoramic Rooftop] - Historic Centre
$32,658
$150
57%
221$65❌✅✅Y / Y⭐️ 4.9 (70)
A modo nostro design home
$31,322
$139
61%
222$32❌❌❌Y / Y⭐️ 5 (2)
Appartamento Il Lillà
$22,945
$148
42%
223$32❌❌✅Y / Y⭐️ 4.5 (13)
Ale's house in the historic centre of Cagliari
$42,935
$147
77%
212$65❌❌❌Y / Y⭐️ 5 (41)
Historic house with sea view in Cagliari's heart
$27,230
$124
60%
212$0❌❌❌N / Y⭐️ 5 (33)
Maison San Giovanni
$55,123
$300
49%
223$54❌❌❌Y / Y⭐️ 5 (4)
Villalù - Appartamento Tucano
$33,781
$217
39%
221$81❌❌❌Y / Y⭐️ 5 (23)
Appartamento pari ad una suite
$41,748
$216
52%
211$76✅✅✅Y / Y⭐️ 4.8 (13)
Casa Crizia
$28,988
$91
86%
211$32❌❌❌Y / Y⭐️ 5 (145)
Attico zona San Benedetto
$20,950
$108
53%
215$0❌❌❌Y / Y⭐️ 5 (2)
moderno luminoso centrale Benny's House è casa!
$22,269
$108
55%
212$54❌❌❌Y / Y⭐️ 5 (92)
La Maison Boho | terrace on cagliari | Wifi AC
$82,138
$358
61%
222$90❌❌❌Y / Y⭐️ 4.9 (50)
Casa Pietra
$14,897
$66
56%
213$54❌❌✅Y / Y⭐️ 4.8 (31)
Appartamento nel centro di Cagliari, a Villanova
$27,885
$105
69%
213$54❌❌❌Y / Y⭐️ 5 (70)
Domus de Silva Appartamento in centro a Cagliari
$47,482
$222
58%
223$65❌❌❌Y / Y⭐️ 4.8 (23)
San Diego | Colourful loft with Cathedral view
$96,021
$270
96%
222$81❌❌❌Y / Y⭐️ 5 (22)
Superattico Villanova 4, Emma Villas
$71,736
$392
50%
221$0❌✅❌Y / Y⭐️ 4.5 (4)
Attico San Benedetto- IUN R8849
$19,542
$100
48%
222$65❌❌❌Y / Y⭐️ 4.8 (26)
"CASA MORENO" nel cuore di Villanova (IUN P9265)
$23,617
$91
68%
213$32❌❌❌Y / Y⭐️ 4.9 (47)
Rossini's house
$38,459
$142
74%
212$0❌❌✅Y / Y⭐️ 5 (15)
In Donizetti Numero 5
$29,896
$123
64%
221$116❌❌❌Y / Y⭐️ 5 (29)
Cagliari Roomy Apartment with Balconies!
$20,332
$105
44%
212$106❌❌❌Y / Y⭐️ 4.3 (4)

Return Metrics

522.2% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$25,002$50,005$75,008$100,011$125,014$250,029$750,089
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$25,002$50,005$75,008$100,011$125,014$250,029$750,089

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

522.2%

Payback Period Days

69

Return on Investment

522.2%

property-location

107 Via Nicolò Machiavelli Cagliari, Sardegna, 09131

2 bed • 1 bath • 4 guests

$50,152

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $111/night at 55% occupancy.Projected nightly rate is $150/night at 60% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$33,484

Avg annual revenue

60%

Avg occupancy rate

$150

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

$40k

$65k

$95k

Sign up to see the data on 40 all comparables

$25,003

Profit

Revenue

$50,152

Operating Expenses

$14,949

Operating Income

$35,203

Net Effective Rent

$10,200

Profit (Cash Flow)

$25,003

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

522.2%

Payback Period Days

69

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service