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 5 Via Domenico Buscaglia, Savona, Liguria, 17100

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€25,244

Profit (Cash Flow)

€3,942

Cash on Cash Return

71.0%

Annual Revenue

€25,244

AirDNA projects €131/night at 54% occupancy ($25,766). Airbtics projects €128/night at 54% occupancy ($25,243). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 54% occupancy rate, €128 rate per night.

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

Percentiles25%50%75%90%
Revenue€13,247€22,127€35,183€52,960
Occupancy38%53%65%71%
Nightly Rate€94€112€143€195

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
Wonderful house

No image available

€31,215
€128
66%
323€38❌❌❌Y / Y⭐️ 5 (10)
Elegante appartamento 100 metri dal mare - Savona

No image available

€19,427
€118
39%
323€66❌❌❌Y / Y⭐️ 5 (65)
"Casa Franca" Sea Front, WiFi & Air Conditioning

No image available

€28,603
€94
79%
311€71❌❌❌Y / Y⭐️ 4.5 (4)
Appartamento incantevole shopping&mare& parcheggio

No image available

€10,048
€60
44%
311€38❌❌❌Y / Y⭐️ 5 (26)
Nice flat close to the sea in downtown

No image available

€11,146
€61
50%
312€0❌❌✅Y / Y⭐️ 5 (70)
Costa e Mare casa vacanze Savona

No image available

€29,189
€123
65%
311€0❌❌✅Y / Y⭐️ 5 (1)
Savona centro a 2 passi dal mare

No image available

€19,826
€108
49%
323€48❌❌❌Y / Y⭐️ 0 (1)
Appartamento nel cuore di Savona

No image available

€35,112
€147
63%
312€28❌❌❌Y / N⭐️ 0 (1)
La Perpetua

No image available

€20,935
€106
54%
312€0❌❌✅Y / Y⭐️ 5 (6)
Una finestra sul mare

No image available

€30,827
€238
32%
311€94❌❌❌Y / Y⭐️ 0 (0)
Casa al mare. CITRA 9064-LT-0085

No image available

€20,789
€87
65%
311€0❌❌✅Y / Y⭐️ 5 (102)
Corso Mazzini

No image available

€29,131
€142
53%
312€104❌❌✅Y / Y⭐️ 4.5 (17)
Casa Vikont prima fila mare

No image available

€65,768
€298
59%
323€143❌❌❌Y / Y⭐️ 5 (31)
Appartamento privato fronte mare

No image available

€18,114
€69
69%
311€38❌❌✅Y / Y⭐️ 4.5 (192)
incantevole a 2 passi dal mare CITRA009064-LT-0067

No image available

€21,862
€89
67%
312€0❌❌✅Y / Y⭐️ 5 (56)
Appartamento davanti al mare

No image available

€15,336
€84
49%
317€66❌❌❌Y / Y⭐️ 0 (1)
Wonderful Italy | Family Home near Fornaci Beach

No image available

€16,341
€75
58%
311€57❌❌❌Y / Y⭐️ 5 (9)
Il Castelletto Host

No image available

€27,537
€191
39%
332€38❌✅❌Y / Y⭐️ 4.5 (35)
Villa Flem

No image available

€27,274
€131
51%
321€133❌❌❌Y / Y⭐️ 4.5 (4)
Appartamento Luisa Citr-009052-LT-0027

No image available

€27,413
€114
65%
312€48❌❌❌Y / Y⭐️ 5 (17)
Appartamento a pochi passi dal mare

No image available

€17,278
€105
40%
322€48❌❌❌Y / Y⭐️ 4.5 (35)
Villa vista mare stupenda immersa nel verde

No image available

€38,551
€247
34%
314€237❌❌✅Y / Y⭐️ 5 (12)
Ca da Giuse

No image available

€37,278
€117
86%
312€48❌❌✅Y / Y⭐️ 5 (20)
La casa dei sogni

No image available

€37,216
€159
64%
312€0❌❌❌Y / Y⭐️ 5 (12)
Central Station home 5 minutes from Center and Sea

No image available

€41,169
€169
65%
311€71❌❌✅Y / Y⭐️ 4.6 (57)
Villa nel verde a pochi minuti dal mare

No image available

€15,251
€94
36%
312€115❌❌❌Y / Y⭐️ 4.5 (10)
A Cà du Grillu

No image available

€14,219
€103
34%
312€95❌❌✅Y / Y⭐️ 4 (3)
Casa Orchidea

No image available

€13,180
€120
30%
322€0❌❌❌Y / N⭐️ 0 (1)
HAPPY HOME - Per momenti felici

No image available

€24,500
€111
60%
312€38❌❌❌Y / Y⭐️ 4.7 (16)
La casa di Rosella una terrazza sul mare

No image available

€54,190
€152
97%
332€48❌❌❌Y / Y⭐️ 4.9 (41)
Comodo e accogliente a 50 metri dal mare 4 posti+

No image available

€10,958
€56
53%
315€0✅❌❌Y / Y⭐️ 4.5 (9)
Sanna Appartement

No image available

€26,911
€105
70%
3131€0❌❌❌Y / N⭐️ 0 (1)
Sanna

No image available

€13,702
€106
34%
321€38❌❌❌Y / Y⭐️ 0 (0)
TR -Appartamento fronte mare - 009004-LT-0219

No image available

€30,465
€113
71%
312€114❌❌❌Y / N⭐️ 4.5 (23)
A pochi metri dal mare

No image available

€8,369
€65
35%
315€0✅❌❌Y / Y⭐️ 0 (0)
Home Martina Family Friendly

No image available

€37,405
€102
100%
314€38❌❌❌Y / Y⭐️ 5 (4)
Villa Gioia

No image available

€31,661
€124
70%
3331€0❌❌❌Y / Y⭐️ 0 (2)

Return Metrics

71.01% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€3,941€7,883€11,824€15,766€19,707€39,415€118,245
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€3,941€7,883€11,824€15,766€19,707€39,415€118,245

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

71.01%

Payback Period Days

514

Return on Investment

71.01%

property-location

5 Via Domenico Buscaglia Savona, Liguria, 17100

3 bed • 1 bath • 6 guests

€25,244

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €131/night at 54% occupancy ($25,766.27). Airbtics projects €128/night at 54% occupancy ($25,243).

Top 48% of comparables

Top 31% 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.

€25,526

Avg annual revenue

54%

Avg occupancy rate

€127

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

€65k

Sign up to see the data on 40 all comparables

€3,942

Profit

Revenue

€25,244

Operating Expenses

€11,102

Operating Income

€14,142

Net Effective Rent

€10,200

Profit (Cash Flow)

€3,942

€5,550

Cash Investment

Renos & Furnishing

€5,462

Setup Costs

€88

Total

€5,550

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

71.01%

Payback Period Days

514