BNBCalc Short Term Rental Rental Arbitrage Analysis 210 Corso Italia, Sorrento, Campania, 80067

3 bed • 3 bath • 7 guests • €0

BNB

Calc

Annual Revenue

€97,977

Profit (Cash Flow)

-€221,540

Cash on Cash Return

-3587.8%

Annual Revenue

€97,977

AirDNA projects €385/night at 70% occupancy ($98,315). Airbtics projects €358/night at 75% occupancy ($97,976). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €358 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€64,895	€91,326	€130,159	€193,616
Occupancy	65%	76%	87%	93%
Nightly Rate	€271	€326	€406	€564

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boutique House in the heart of Sorrento w/parking	€178,624	€498	98%	3	2	3	€50	❌	✅	❌	Y / Y	⭐️ 5 (125)
TOFANI APARTMENT - bright with panoramic terrace	€105,086	€356	80%	3	3	2	€150	❌	❌	❌	Y / Y	⭐️ 5 (53)
New home with balconies in Sorrento center	€117,660	€387	83%	3	3	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Brand new apartment with terrace, solarium & Gym	€103,165	€313	90%	3	3	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Casa Marilyne	€58,970	€256	63%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Deluxe and central apartment in Sorrento	€75,628	€214	95%	3	2	3	€120	❌	❌	❌	Y / Y	⭐️ 5 (166)
Amore Rentals - Apartment Caruso in Piazza Tasso w	€114,605	€354	88%	3	3	1	€120	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
New Family 3 Bedrooms house in Sorrento	€90,091	€320	77%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Spacious 3 bedrooms apartment in Sorrento OldTown	€86,744	€272	87%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (70)
APARTMENT CARUSO	€138,239	€424	89%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Casa 80 with Air Conditioning and Internet WI-FI	€54,696	€237	63%	3	2	3	€0	❌	❌	✅	Y / Y	⭐️ 4 (11)
Amore Rentals - Casa 80 with Air Conditioning and	€80,306	€346	63%	3	2	1	€100	❌	❌	✅	Y / Y	⭐️ 4.5 (75)
Apartment Bud	€49,839	€309	44%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Appartamento Deluxe-Centro Sorrento-Free Parking	€70,945	€223	86%	3	3	2	€100	❌	❌	✅	Y / Y	⭐️ 4.5 (103)
APARTMENT ERICA	€98,448	€296	91%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Bright&central family apt with terrace seaview	€172,761	€574	82%	3	3.5	2	€190	❌	❌	❌	Y / Y	⭐️ 5 (29)
La Musica	€126,218	€403	85%	3	2	3	€150	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
Sama Apartments Sorrento	€144,642	€604	65%	3	3	3	€120	❌	❌	❌	Y / Y	⭐️ 5 (92)
B&B Mhal Kita(all rooms) with kitchen	€98,571	€390	69%	3	3	3	€50	❌	❌	❌	Y / N	⭐️ 4.5 (17)
Carusotto	€77,938	€329	64%	3	2	1	€90	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Maison Palazzo Correale	€114,152	€367	85%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Gemma di Zagara Apartment in Sorrento center	€75,169	€316	65%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (17)
Amore Rentals - Apartment Terrazza Tasso with Priv	€91,292	€360	68%	3	2	1	€181	❌	✅	❌	Y / Y	⭐️ 5 (6)
Casa Tasso - Modern apartment in Sorrento centre	€142,559	€419	93%	3	3	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Appartamento Terrazza Tasso	€79,612	€290	75%	3	2	3	€0	❌	✅	❌	Y / Y	⭐️ 0 (1)
Seaview Apartment in Sorrento	€62,600	€243	70%	3	3	2	€50	❌	❌	❌	N / Y	⭐️ 5 (259)
Among lemon trees on sea Villa Tozzoli 'Top' Floor	€193,551	€608	87%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Amore Rentals - Apartament Erica with Private Terr	€90,209	€261	93%	3	2	1	€100	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
MAC HOME Sorrento centralissima e ristrutturata	€82,504	€219	100%	3	2	4	€120	❌	❌	❌	Y / Y	⭐️ 5 (33)
Casa Milena	€40,045	€267	41%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Marziale Apt in Sorrento	€160,699	€542	81%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (57)
Sorrento old town 3 bedroom flat	€101,200	€417	66%	3	2.5	3	€100	❌	❌	❌	Y / Y	⭐️ 5 (41)
AMAZING NEW LUXURY APARTMENT - SORRENTO CENTER	€84,473	€318	72%	3	2	2	€150	❌	❌	❌	Y / Y	⭐️ 5 (139)
Sorrento Apartment DOMUS LUNA with large terrace.	€84,093	€373	61%	3	2	3	€100	❌	❌	❌	Y / Y	⭐️ 5 (26)
Homeostasis Sorrento- Stylish Apt Sorrento Centre	€145,753	€581	68%	3	2	1	€120	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Casa Lina	€89,831	€319	77%	3	2.5	3	€0	❌	✅	✅	Y / Y	⭐️ 5 (228)
ART DE VIVRE Holiday apartment Sorrento	€89,277	€563	43%	3	3	3	€100	❌	❌	✅	Y / Y	⭐️ 5 (136)
Sun Terrace Sorrento Appartament	€61,026	€266	62%	3	2	4	€69	❌	❌	✅	Y / N	⭐️ 0 (2)
Gemma di Zagara Appartamento incantevole: Sorrento	€90,344	€323	74%	3	2	3	€120	❌	❌	❌	Y / Y	⭐️ 5 (24)
Virginia's Guest House	€40,626	€150	73%	3	2	2	€95	✅	❌	❌	Y / Y	⭐️ 5 (203)

Return Metrics

-3,587.77% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€221,540	-€443,080	-€664,620	-€886,160	-€1,107,700	-€2,215,401	-€6,646,205
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	-€221,540	-€443,080	-€664,620	-€886,160	-€1,107,700	-€2,215,401	-€6,646,205

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3,587.77%

Payback Period Days

Return on Investment

-3,587.77%

210 Corso Italia Sorrento, Campania, 80067

3 bed • 3 bath • 7 guests

Monthly Rent

€97,977

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €385/night at 70% occupancy.Projected nightly rate is €358/night at 75% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€99,054

Avg annual revenue

75%

Avg occupancy rate

€357

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

€40k

€90k

€140k

€195k

-€221,540

Profit

Revenue

€97,977

Operating Expenses

€19,517

Operating Income

€78,460

Net Effective Rent

€300,000

Profit (Cash Flow)

-€221,540

€6,175

Cash Investment

Renos & Furnishing

€6,082

Setup Costs

€93

Total

€6,175

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-3,587.77%

Payback Period Days