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 28 Via Tramontana, Palermo, Sicilia, 90144

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€31,758

Profit (Cash Flow)

-€28,680

Cash on Cash Return

-453.8%

Annual Revenue

€31,758

AirDNA projects €164/night at 53% occupancy ($31,757). Airbtics projects €115/night at 71% occupancy ($29,755). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, €164 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,456€28,229€43,057€66,144
Occupancy61%73%83%90%
Nightly Rate€77€103€138€196

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
Notarbartolo Station Bright & Cozy Apartment x7
€17,792
€54
86%
311€46❌❌❌N / Y⭐️ 4.7 (46)
"Sand & Stone" Guest House Sciuti
€42,127
€133
86%
322€154❌❌❌Y / Y⭐️ 5 (26)
Residenza dei Poeti - Roomy and Modern Flat x8
€28,800
€98
76%
321€82❌❌❌Y / Y⭐️ 4.7 (71)
Wonderful Italy | Casa Sole Luna con giardino
€17,901
€68
69%
321€102❌❌❌Y / Y⭐️ 2.8 (5)
CASA VACANZE PENELOPE
€38,318
€109
96%
325€0❌❌❌Y / Y⭐️ 0 (0)
mattulidda's house in centro
€27,273
€122
60%
321€51❌❌❌Y / Y⭐️ 4.9 (45)
La casa sull'albero
€9,951
€45
61%
312€0❌❌❌Y / Y⭐️ 4.8 (13)
Liberty Library, house of books
€42,838
€169
66%
322€138❌❌❌Y / Y⭐️ 5 (119)
Palermo Case Vacanza "Peppy"
€9,371
€51
50%
322€0❌❌❌Y / Y⭐️ 4.9 (34)
Casa Lov (Politeama)
€44,673
€174
70%
322€30❌❌✅Y / Y⭐️ 4.9 (9)
Wonderful Italy | Iconic Apartment in Porta Carini
€32,660
€162
54%
321€122❌❌❌Y / Y⭐️ 4.4 (22)
Palazzo La Zagara
€21,497
€90
61%
314€92❌❌❌Y / Y⭐️ 5 (3)
PortoAmuri
€29,640
€133
61%
321€0❌❌❌Y / Y⭐️ 5 (1)
Charmingloft indipendent withterrace teatromassimo
€48,018
€173
75%
322€71❌❌✅Y / Y⭐️ 4.9 (158)
(City Center) The art of living
€23,499
€82
76%
311€21❌❌✅Y / Y⭐️ 4.7 (114)
Le due case a Piazza indipendenza
€25,199
€75
90%
321€21❌❌✅Y / Y⭐️ 4.8 (9)
appartamento casta diva
€91,668
€264
91%
351€155❌❌✅N / Y⭐️ 5 (1)
Elegant apartment in historic building
€63,633
€195
89%
321€0❌❌❌Y / Y⭐️ 4.9 (59)
Appartamento in centro a 400m dal Teatro Massimo
€28,199
€78
98%
322€51❌❌❌Y / Y⭐️ 4.8 (125)
Porta dei Mori Apartment
€27,354
€105
71%
312€0❌❌❌Y / Y⭐️ 4.9 (76)
Fully equipped luxury flat
€31,469
€103
81%
323€51❌✅❌Y / Y⭐️ 5 (35)
Casa Dam’Arte
€15,625
€70
60%
322€30❌❌✅Y / Y⭐️ 4.8 (62)
TRAVELLERS PHOTO HOME
€37,295
€114
86%
323€82❌❌❌Y / Y⭐️ 5 (16)
At Sandro's home
€13,985
€63
57%
312€51❌❌❌Y / Y⭐️ 5 (433)
Amari Elegant Apartment
€27,637
€121
61%
321€133❌❌❌Y / Y⭐️ 4.6 (24)
Capo Market Home inside Arab heart "Casa del Capo"
€27,747
€91
83%
323€46❌❌❌Y / Y⭐️ 5 (8)
Teatro Massimo Bright and Cozy Apartment
€40,362
€129
83%
321€56❌❌❌Y / Y⭐️ 4.6 (64)
Old style Palermo - apartment city center
€20,885
€99
57%
321€51❌❌❌Y / Y⭐️ 5 (27)
Our Beautiful Sicily casa vacanza centro storico
€32,641
€94
92%
322€51❌❌✅Y / Y⭐️ 4.9 (51)
Maddal’House
€24,897
€103
62%
322€51❌❌✅Y / Y⭐️ 4.7 (16)
Casa vacanze Rigano Palermo
€44,619
€228
53%
322€51❌❌❌Y / Y⭐️ 4.8 (15)
Elegante appartamento in centro
€51,923
€209
68%
323€0❌❌❌Y / Y⭐️ 0 (0)
Punto al Capo
€46,020
€156
80%
322€51❌❌✅N / Y⭐️ 5 (17)
Ginevra Luxury Apartment
€23,236
€98
65%
323€0❌❌❌Y / Y⭐️ 4.8 (172)
Luminosissimo appartamento nel centro di Palermo
€21,554
€65
90%
322€0❌❌❌Y / Y⭐️ 4.8 (8)
APPALERMO la tua casa ideale per visitare la città
€11,548
€79
37%
321€51❌❌❌N / Y⭐️ 4.5 (9)
I Bastioni Apartment Luxury House Zona Massimo
€22,411
€210
29%
323€51❌❌❌Y / N⭐️ 5 (2)
Home Alisea Palermo
€30,849
€112
75%
323€30❌❌❌Y / Y⭐️ 5 (59)
Amuri Siculo,Casa Vacanze in centro città
€13,418
€46
80%
312€10❌❌✅N / Y⭐️ 4.8 (14)
Maison d'artiste
€17,431
€59
81%
322€0❌❌✅Y / Y⭐️ 5 (113)

Return Metrics

-453.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€28,679-€57,359-€86,039-€114,719-€143,399-€286,798-€860,396
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-€28,679-€57,359-€86,039-€114,719-€143,399-€286,798-€860,396

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-453.83%

Payback Period Days

0

Return on Investment

-453.83%

property-location

28 Via Tramontana Palermo, Sicilia, 90144

3 bed • 3 bath • 6 guests

€31,758

Annual Revenue

BNBCalc predicts this property will get $115 per night with 71% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 91% of comparables

Top 21% 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.

€30,649

Avg annual revenue

71%

Avg occupancy rate

€115

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

€35k

€65k

€95k

Sign up to see the data on 40 all comparables

-€28,680

Profit

Revenue

€31,758

Operating Expenses

€12,438

Operating Income

€19,320

Net Effective Rent

€48,000

Profit (Cash Flow)

-€28,680

€6,319

Cash Investment

Renos & Furnishing

€6,225

Setup Costs

€95

Total

€6,319

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-453.83%

Payback Period Days

0

              🤩

              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