BNBCalc Short Term Rental Rental Arbitrage Analysis 152 Via Settimio Mobilio, Salerno, Campania, 84100

4 bed • 2 bath • 8 guests • €0

BNB

Calc

Report by:

Rodolfo gabriel Gioia

gabrielgioia333@gmail.com

Annual Revenue

€118,273

Profit (Cash Flow)

€75,331

Cash on Cash Return

1069.3%

Annual Revenue

€118,273

AirDNA projects €183/night at 64% occupancy ($42,740). Airbtics projects €498/night at 65% occupancy ($118,272). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, €498 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€52,802	€94,677	€188,456	€330,521
Occupancy	54%	66%	78%	87%
Nightly Rate	€265	€389	€654	€1,028

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Traghetto/Bus Costiera 2 min piedi \| Concordia	€88,762	€311	78%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Portanova 3 Matrimoniali+1 Doppia	€71,867	€344	57%	4	2	1	€0	❌	❌	❌	N / Y	⭐️ 5 (42)
Casa Monaco	€56,924	€185	81%	4	2	3	€114	❌	❌	❌	Y / Y	⭐️ 5 (64)
Villa Paradise (Amalfi Coast-Luxury Home & Beach)	€235,556	€794	80%	4	7	1	€190	❌	❌	❌	Y / Y	⭐️ 4 (6)
‘La Riggiola’ Antico casale	€45,940	€235	53%	4	3	2	€34	❌	❌	✅	N / Y	⭐️ 5 (26)
Centro medievale. 3 km da Vietri	€34,851	€173	55%	4	2	2	€0	❌	❌	✅	Y / N	⭐️ 5 (9)
CASA IDA Historic House Rental	€33,993	€169	55%	4	2	5	€28	❌	❌	✅	Y / N	⭐️ 5 (24)
Sea Access Villa w/Solarium & Jacuzzi plus Parking	€265,847	€1,093	66%	4	4	1	€381	❌	✅	❌	Y / Y	⭐️ 5 (83)
Amazing villa w/t sea access UP TO 8 GUESTS	€268,442	€1,026	71%	4	4	2	€428	❌	✅	❌	Y / Y	⭐️ 5 (4)
Primopiano Salerno Holiday House	€77,647	€338	62%	4	3	5	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Villa il Poggio swimming pool seaview Amalficoast	€141,173	€725	51%	4	5	2	€476	✅	❌	❌	Y / Y	⭐️ 5 (12)
villa avvocato catapano	€56,454	€227	67%	4	3	4	€28	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Villa Milù - Amalfi Coast	€295,944	€1,225	66%	4	4	1	€0	✅	✅	✅	Y / Y	⭐️ 5 (100)
Enchanted Coast	€221,042	€913	66%	4	3.5	7	€95	❌	❌	❌	Y / Y	⭐️ 5 (23)
An enchanting stay between nature and culture.	€32,540	€148	51%	4	2.5	31	€143	❌	❌	✅	Y / Y	⭐️ 5 (11)
La Casa del Giudice Atrani, Amalfi Coast	€66,598	€250	72%	4	2	3	€163	❌	❌	❌	Y / Y	⭐️ 5 (105)
Villa Scarlato - Elegant Retreat	€121,012	€556	53%	4	3	5	€428	❌	❌	❌	Y / Y	⭐️ 5 (19)
Panoramic Ravello Colorful Villa	€74,770	€365	56%	4	2	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Villa Ecuba - Great for groups in a magic position	€146,017	€499	79%	4	4	1	€285	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Appartamento di nuova ristrutturazione composto da ampia zona living e quattro camere matrimoniali s	€94,125	€387	66%	4	4	1	€48	❌	❌	❌	N / Y	⭐️ 5 (46)
Unica Luxury Apt City Center	€74,331	€272	74%	4	2	1	€38	❌	❌	❌	N / Y	⭐️ 5 (23)
Vesuvius garden	€52,856	€192	75%	4	2.5	1	€14	❌	✅	✅	Y / Y	⭐️ 5 (77)
Villa Salvius - swimming pool	€76,503	€329	63%	4	2	3	€104	✅	❌	❌	Y / Y	⭐️ 5 (41)
Villa terrace seaview beach access free parking	€80,219	€493	43%	4	4	2	€333	❌	❌	❌	Y / Y	⭐️ 5 (34)
Mediterranean style “Casa Ingenito” w/ rooftop	€144,652	€420	94%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (88)
Villa Alba - Amalfi	€101,186	€800	34%	4	2	2	€267	✅	✅	❌	Y / Y	⭐️ 5 (6)
Villa Costanza, pool and jacuzzi with a great view	€185,035	€648	77%	4	3.5	3	€238	✅	✅	✅	Y / Y	⭐️ 5 (20)
A plaisure to share	€137,134	€420	89%	4	4	3	€95	❌	❌	❌	N / Y	⭐️ 5 (13)
Amalfi Dream	€242,369	€1,051	63%	4	3.5	7	€95	❌	❌	❌	N / Y	⭐️ 5 (21)
Villa Danae, Amalfi coast Furore	€116,682	€390	81%	4	2	3	€143	❌	✅	❌	Y / Y	⭐️ 5 (276)
Villa Panorama	€27,602	€176	37%	4	2	6	€95	❌	❌	✅	Y / Y	⭐️ 0 (1)
Villa Fuenti Bay Amalfi Coast jacuzzi chef tour	€223,896	€618	98%	4	3	3	€238	✅	✅	✅	Y / Y	⭐️ 5 (154)
Amalfi-kysten Unik villa med spektakulær udsigt	€47,484	€270	48%	4	4	31	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Casa Relax con terrazzo	€30,294	€170	47%	4	2	1	€38	❌	❌	✅	N / Y	⭐️ 4.4 (5)
Positano Center-4 Bedrooms-4 Bathrooms- Guests 6+2	€204,772	€570	98%	4	4	2	€190	❌	❌	❌	Y / Y	⭐️ 5 (125)
Il Piliero 8+2, Emma Villas	€201,473	€671	82%	4	5	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (5)
nature house - Un’oasi immersa nel verde	€85,324	€337	69%	4	2	4	€219	✅	❌	❌	Y / Y	⭐️ 5 (15)
Moo appartamento con 4 camere	€43,138	€331	35%	4	3	31	€95	❌	❌	❌	N / Y	⭐️ 0 (1)
Detached Seafront Villa w/Solarium/Terrace/BBQ	€278,448	€1,312	58%	4	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
"Villa Marilisa" Amalfi Coast	€161,424	€500	87%	4	3	3	€238	✅	✅	❌	Y / Y	⭐️ 5 (133)

Return Metrics

1,069.25% 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)	€75,331	€150,662	€225,993	€301,324	€376,656	€753,312	€2,259,937
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	€75,331	€150,662	€225,993	€301,324	€376,656	€753,312	€2,259,937

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,069.25%

Payback Period Days

Return on Investment

1,069.25%

152 Via Settimio Mobilio Salerno, Campania, 84100

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Rodolfo gabriel

€118,273

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €183/night at 64% occupancy.Projected nightly rate is €498/night at 65% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€123,608

Avg annual revenue

65%

Avg occupancy rate

€498

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

€25k

€115k

€200k

€295k

€75,331

Profit

Revenue

€118,273

Operating Expenses

€21,341

Operating Income

€96,931

Net Effective Rent

€21,600

Profit (Cash Flow)

€75,331

€7,045

Cash Investment

Renos & Furnishing

€6,957

Setup Costs

€88

Total

€7,045

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,069.25%

Payback Period Days