BNBCalc Short Term Rental Rental Arbitrage Analysis Lungomare Guglielmo Marconi, 41, Salerno, SA, Italy

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Report by:

Rodolfo Gabriel

rodolfogabriel413@gmail.com

Annual Revenue

€19,891

Profit (Cash Flow)

-€18

Cash on Cash Return

-0.6%

Annual Revenue

€19,891

AirDNA projects €83/night at 53% occupancy ($16,108). Airbtics projects €88/night at 62% occupancy ($19,890). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, €88 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,131	€19,087	€27,704	€35,233
Occupancy	51%	63%	73%	82%
Nightly Rate	€69	€81	€102	€114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento x 4 (+1) - Le Case di Ale bilocale	€23,155	€85	73%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento x 2 (+1) - Le Case di Ale monolocale	€17,713	€57	82%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (1)
Carnale guest house	€21,530	€67	86%	1	1	1	€25	❌	❌	✅	Y / Y	⭐️ 5 (20)
[Casa sul mare] L'Ulivo al Porticciolo di Pastena	€22,944	€104	60%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (27)
Alleria Holiday Home	€19,012	€98	53%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Pisacane Suite	€29,133	€104	76%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (30)
Detached house	€24,020	€84	78%	1	2	1	€0	❌	❌	✅	N / Y	⭐️ 5 (53)
Exclusive Loft Salerno Centro - Luci d'Artista	€17,112	€75	61%	1	1	1	€15	❌	❌	✅	N / Y	⭐️ 5 (49)
Appartamento a 2 passi dalla lungomare a Salerno	€19,074	€79	65%	1	1	3	€22	❌	❌	❌	Y / Y	⭐️ 5 (37)
B&BSoleluna-Luci d' artista	€12,538	€71	44%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (27)
Rocciola Home - Appartamento Azzurro	€19,431	€80	66%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (11)
duo Apartment	€20,643	€113	50%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Pisacane Loft	€20,754	€74	76%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (39)
Amalficoastapartment	€22,707	€102	61%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (43)
Little Star	€11,830	€70	46%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Il Viandante sul Mare	€17,157	€120	39%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
La Finestra sul Mare	€29,252	€114	70%	1	1	3	€35	❌	❌	✅	N / Y	⭐️ 5 (97)
Angolo Marconi Seaside Apartment	€60,286	€239	67%	1	1	2	€55	❌	❌	❌	N / Y	⭐️ 4 (8)
Cosy Flat with Sea View Balcony	€19,223	€77	63%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Stella Marius	€23,289	€68	93%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (3)
Appartamento Leucosia	€26,060	€112	63%	1	1	3	€40	❌	❌	❌	N / Y	⭐️ 4.8 (17)
4routes house	€18,476	€97	52%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Alloggio con vista sul mare(C)	€9,702	€56	47%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 3.5 (8)
Rocciola Home - Appartamento Corallo	€23,932	€96	68%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
Mirror of the Sea Apt with sea view balcony! x4	€16,204	€52	78%	1	2	2	€44	❌	❌	❌	Y / Y	⭐️ 4.2 (36)
Amalfi Coast View - Splendido attico vista mare	€29,716	€139	58%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (30)
Sunny flat near Amalfi and Pompeii!	€12,810	€68	51%	1	1	3	€15	❌	❌	❌	Y / Y	⭐️ 4.4 (115)
Modern studio apartment with sea view	€20,043	€54	99%	1	1	2	€50	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Alloggio fronte mare (A)	€13,428	€57	64%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (10)
Mare in Centro - Brezza	€20,658	€84	66%	1	1	1	€15	❌	❌	❌	N / Y	⭐️ 4.5 (20)
Alloggio vista mare (B)	€10,322	€56	50%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (3)
Stefy house	€14,924	€83	49%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luna al mare Salerno	€15,728	€77	56%	1	1	2	€0	❌	❌	✅	N / N	⭐️ 0 (1)
Intero appartamento a 5 minuti dal mare a piedi.	€17,948	€72	68%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Sandra's Apartment	€21,603	€104	57%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
CasaMediterranea	€18,493	€67	74%	1	1	31	€30	❌	❌	❌	N / Y	⭐️ 5 (24)
La Dolce Vita Apartments: Amalfi	€18,467	€99	51%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Luci Da Mare Apartment Salerno Amalfi Coast WiFi	€29,568	€96	83%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.9 (114)

Return Metrics

-0.59% 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)	-€18	-€36	-€54	-€72	-€90	-€180	-€540
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	-€18	-€36	-€54	-€72	-€90	-€180	-€540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.59%

Payback Period Days

Return on Investment

-0.59%

41 Lungomare Guglielmo Marconi Salerno, Campania, 84128

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Rodolfo Gabriel

€19,891

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €83/night at 53% occupancy ($16,108.5). Airbtics projects €102/night at 62% occupancy ($19,890).

Occupancy Rate

Top 56% 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.

€20,091

Avg annual revenue

62%

Avg occupancy rate

€88

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

€40k

€60k

-€18

Profit

Revenue

€19,891

Operating Expenses

€10,909

Operating Income

€8,982

Net Effective Rent

€9,000

Profit (Cash Flow)

-€18

€3,040

Cash Investment

Renos & Furnishing

€2,948

Setup Costs

€92

Total

€3,040

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-0.59%

Payback Period Days