BNBCalc Short Term Rental Rental Arbitrage Analysis Tangenziale Ovest di Benevento, , Campania, 82100

1 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€11,393

Profit (Cash Flow)

-€4,776

Cash on Cash Return

-145.4%

Annual Revenue

€11,393

AirDNA projects €55/night at 47% occupancy ($9,410). Airbtics projects €62/night at 50% occupancy ($11,392). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 50% occupancy rate, €62 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,254	€11,574	€16,924	€25,258
Occupancy	38%	51%	62%	77%
Nightly Rate	€51	€60	€73	€88

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Anamonì BedandRelax 💗Lovely & panoramic apartment	€13,319	€47	77%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (56)
Bilocale grazioso nel cuore del Corso Garibaldi	€7,534	€62	33%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (28)
Comodo bilocale in centro	€13,042	€61	58%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Folià Bed and Relax Appartamento in centro storico	€11,070	€47	64%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (15)
Estia, delizioso appartamento in centro storico	€14,357	€47	83%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (72)
Luxury Guest House La Depandance	€16,173	€80	55%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (28)
Modern city center apartment	€13,488	€74	48%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Òneiro Bed and Relax 💗 Lovely apartment....	€8,468	€45	51%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.6 (59)
Appartamento LaRampa Intero alloggio centro storic	€15,474	€60	71%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (46)
Delizioso bilocale a 2 passi dall'Arco di Traiano	€11,624	€57	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (75)
intera casa- belle donne apartment- Benevento	€13,700	€57	66%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (37)
Appartamento grazioso 10 minuti dal centro città	€7,140	€41	48%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Casa Gaia Corso Garibaldi	€9,174	€48	52%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (8)
Guest house Orsini	€11,821	€63	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Intero appartamento	€17,187	€68	69%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Da Mammassunta: casa spaziosa all’Arco di Traiano	€9,663	€54	49%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (154)
monolocale indipendente	€7,092	€47	41%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (2)
Janara - Iside	€7,154	€89	22%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (1)
Petite Maison	€10,199	€63	44%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Casa Serena Corso Garibaldi	€11,243	€47	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Monolocale in centro	€10,835	€55	54%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (26)
Porta Nuova Room Loc. Breve Tur	€7,825	€55	39%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (1)
Mansarda "Le Stelle" in pieno centro storico	€5,064	€58	24%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.7 (33)
Monolocale in immobile antico con vista giardino	€6,660	€73	25%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Appartamento in palazzo d’epoca	€4,046	€74	15%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (6)
Elegant two rooms flat in Benevento centre	€11,008	€70	43%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Casa De Nigris	€8,136	€93	24%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Princi House	€17,158	€76	62%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
la Botte Piccola	€19,178	€62	84%	1	1	1	€0	❌	✅	❌	N / N	⭐️ 5 (12)
Comodissimo e funzionale appartamento in centro	€4,235	€68	17%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Shangri-La	€25,780	€87	81%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
La dimora di Sandra - Benevento centro	€5,208	€41	35%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (17)
Casa Maestrina	€18,982	€88	59%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Appartamento incantevole, immerso nel verde.	€6,420	€30	58%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Trescene Room loc. breve Turist	€10,071	€53	52%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Suite con jacuzzi in pieno centro	€12,733	€109	32%	1	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (9)
Domus Katty	€10,200	€63	44%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Residence 1820 in pieno centro storico	€15,275	€91	46%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
‘A Zucculara B&B	€20,065	€55	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Bilocale “GIOIOSA”- Arco Traiano, Benevento	€3,589	€53	15%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (11)

Return Metrics

-145.35% 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)	-€4,775	-€9,551	-€14,327	-€19,103	-€23,878	-€47,757	-€143,272
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	-€4,775	-€9,551	-€14,327	-€19,103	-€23,878	-€47,757	-€143,272

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-145.35%

Payback Period Days

Return on Investment

-145.35%

Tangenziale Ovest di Benevento Campania, 82100

1 bed • 2 bath • 4 guests

Monthly Rent

€11,393

Annual Revenue

BNBCalc predicts this property will get $62 per night with 50% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€11,131

Avg annual revenue

50%

Avg occupancy rate

€62

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

€10k

€20k

€25k

-€4,776

Profit

Revenue

€11,393

Operating Expenses

€10,168

Operating Income

€1,224

Net Effective Rent

€6,000

Profit (Cash Flow)

-€4,776

€3,286

Cash Investment

Renos & Furnishing

€3,191

Setup Costs

€95

Total

€3,286

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-145.35%

Payback Period Days