BNBCalc Short Term Rental Rental Arbitrage Analysis 15 Via Bulgaria, Quartu Sant'Elena, Sardegna, 09045

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€27,393

Profit (Cash Flow)

€7,030

Cash on Cash Return

154.7%

Annual Revenue

€27,393

AirDNA projects €89/night at 46% occupancy ($14,986). Airbtics projects €102/night at 59% occupancy ($22,084). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,003	€19,340	€33,956	€45,560
Occupancy	47%	59%	75%	83%
Nightly Rate	€75	€88	€121	€147

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly renovated apartment with a sea view	€21,503	€110	51%	2	2	5	€51	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Casa al Parco dei flamingo	€15,639	€75	57%	2	2	5	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
La casa di Demo	€21,454	€76	77%	2	2	4	€46	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
appartamento in villa iun.gov.it/P1269	€12,787	€56	60%	2	2	1	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Casa vacanze “Dolce sosta”	€28,450	€82	93%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (16)
Chiara Park House	€17,165	€60	77%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
FraDa's Home	€12,781	€76	46%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Casa Andrea a 1,5 km dal mare!	€16,724	€92	46%	2	1	3	€36	❌	❌	✅	Y / Y	⭐️ 5 (7)
Domu Tharros - Pace, terrazza e vista mare	€18,026	€83	59%	2	1	4	€46	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Superb Loft radical chic	€24,438	€121	54%	2	2	4	€41	❌	✅	✅	Y / Y	⭐️ 4.7 (9)
L' Ancora Apartment	€35,584	€109	85%	2	2	1	€102	❌	❌	❌	Y / Y	⭐️ 0 (2)
Welcome to Deia's Guest House	€13,090	€58	58%	2	1	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (39)
A Domu Mea	€29,343	€162	49%	2	2	2	€82	❌	❌	❌	Y / Y	⭐️ 4 (1)
Apartment sunset sea view	€32,357	€99	89%	2	2	7	€71	❌	❌	❌	Y / Y	⭐️ 5 (87)
Una finestra sul mare	€13,835	€83	45%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (43)
Casa bilivello con giardino bbq e vista mare...	€25,181	€72	86%	2	2	5	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Sunshine Sardinia - Quartello Casa vicino al mare	€28,179	€155	49%	2	1	2	€51	❌	❌	❌	N / Y	⭐️ 5 (12)
Appartamento d'amare	€32,732	€131	67%	2	2	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (1)
Fully new renovated apartment	€61,216	€261	63%	2	1	4	€51	❌	❌	❌	Y / Y	⭐️ 5 (10)
Vittoria Home	€24,451	€84	80%	2	2	4	€0	❌	❌	✅	Y / Y	⭐️ 0 (9)
Fronte spiaggia Poetto	€29,912	€147	53%	2	1	3	€51	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Flamingo’s House	€22,639	€72	83%	2	2	4	€92	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Appartamento Nobile - a 5 minuti dal mare Poetto	€26,843	€95	75%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Denmark Comfort Suite	€20,244	€83	67%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Trilocale a 3 km dalla spiaggia del Poetto	€24,143	€86	76%	2	1	31	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Luminoso, spazioso, ottima posizione.	€21,870	€129	45%	2	1	3	€21	❌	❌	❌	Y / Y	⭐️ 5 (2)
Casa Vacanze Katy	€37,483	€138	74%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casetta a due passi dal mare	€20,139	€87	59%	2	1	4	€41	❌	❌	❌	Y / Y	⭐️ 5 (3)
Between Town and Beach (I.U.N. S1431)	€22,608	€75	78%	2	1	6	€71	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Con terrazza e Wifi 10 minuti dal mare. IUN P 9133	€7,967	€35	62%	2	1	5	€51	❌	❌	❌	N / Y	⭐️ 4.5 (45)
La casa di Fiona	€20,698	€89	63%	2	1	3	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Nice Apartment in Margine Rosso	€29,115	€124	64%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Centrally bright & spacious apt by the sea	€8,398	€65	35%	2	1	3	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Casa Ubi	€10,835	€62	48%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Villa Rosa Charming flat	€21,305	€83	70%	2	1	3	€51	❌	❌	✅	N / Y	⭐️ 5 (2)

Return Metrics

154.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€7,030	€14,060	€21,090	€28,120	€35,150	€70,300	€210,900
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	€7,030	€14,060	€21,090	€28,120	€35,150	€70,300	€210,900

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

154.73%

Payback Period Days

236

Return on Investment

154.73%

15 Via Bulgaria Quartu Sant'Elena, Sardegna, 09045

2 bed • 1 bath • 4 guests

Monthly Rent

€27,393

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €89/night at 46% occupancy.Projected nightly rate is €102/night at 59% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€21,580

Avg annual revenue

59%

Avg occupancy rate

€102

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

€5k

€25k

€45k

€60k

€7,030

Profit

Revenue

€27,393

Operating Expenses

€11,963

Operating Income

€15,430

Net Effective Rent

€8,400

Profit (Cash Flow)

€7,030

€4,543

Cash Investment

Renos & Furnishing

€4,448

Setup Costs

€95

Total

€4,543

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

154.73%

Payback Period Days

236