BNBCalc Short Term Rental Rental Arbitrage Analysis Via Angelo Moratti, Stintino, Sardegna, 07040

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€40,958

Profit (Cash Flow)

€16,059

Cash on Cash Return

278.6%

Annual Revenue

€40,958

AirDNA projects €171/night at 41% occupancy ($25,589). Airbtics projects €178/night at 63% occupancy ($40,958). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, €178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,086	€38,752	€63,078	€89,587
Occupancy	45%	66%	81%	90%
Nightly Rate	€114	€156	€206	€265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CASA ROSA	€20,782	€129	44%	3	2	5	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Casa Janna de Mare	€18,391	€114	39%	3	2	4	€58	❌	❌	❌	N / Y	⭐️ 4.8 (26)
Few steps from the stunning la pelosa beach	€27,900	€142	48%	3	2	3	€96	❌	❌	❌	Y / Y	⭐️ 5 (28)
Una terrazza sul mare in fronte all'Asinara	€10,975	€77	32%	3	2	5	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
..... LA PIÙ BELLA .....VISTA DI STINTINO.	€98,625	€290	90%	3	2	4	€96	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Villa Maga	€37,624	€137	75%	3	1	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
FOR RENT SAILING BOAT. Beneteau Oceanis50 STINTINO	€26,679	€116	63%	3	3	2	€0	❌	❌	❌	N / N	⭐️ 5 (40)
3 bedroom amazing home in Stintino	€38,376	€206	51%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Stintino HollyHouse	€35,432	€117	82%	3	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (65)
Ginepri Sole & Mare	€16,998	€115	37%	3	1	5	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Appartamento Felce	€13,793	€62	52%	3	1	4	€58	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Casa Eucalyptus above Pelosa beach	€46,183	€247	51%	3	1	31	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Sardinia Re - Villa Ginepri	€71,940	€234	78%	3	2	31	€241	❌	❌	❌	Y / Y	⭐️ 0 (1)
Casa Barbarossa 2 minutes from the beach	€27,880	€156	46%	3	2	4	€48	❌	❌	❌	Y / Y	⭐️ 0 (4)
The View	€46,751	€185	69%	3	2	10	€0	✅	❌	❌	Y / Y	⭐️ 5 (34)
Villetta con piscina privata	€42,862	€230	51%	3	3	4	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
The windsurf villa	€61,848	€198	83%	3	2	1	€144	❌	❌	❌	Y / Y	⭐️ 5 (12)
Casa con vista sull'Asinara	€39,089	€107	100%	3	2	6	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Villetta indpendente immersa nel verde	€30,707	€129	57%	3	2	31	€134	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Villa La Pelosa - Stintino	€35,986	€111	88%	3	2	2	€91	❌	❌	✅	Y / Y	⭐️ 5 (9)
villa sulle scogliere di Capo Falcone	€120,138	€724	45%	3	3	3	€239	✅	❌	❌	Y / Y	⭐️ 5 (13)
Sardinia Re - Villa Pelosa	€58,104	€183	81%	3	1	1	€144	❌	❌	✅	Y / Y	⭐️ 0 (1)
L'Otre di Eolo cala sabina	€55,325	€174	82%	3	2	1	€144	❌	❌	❌	Y / Y	⭐️ 5 (11)
Beautiful Villa Stintino la pelosa large garden	€40,276	€157	70%	3	2	7	€48	❌	❌	✅	Y / Y	⭐️ 5 (49)
Cala Lupo- Stintino -	€63,574	€173	97%	3	1	31	€68	❌	❌	❌	Y / Y	⭐️ 0 (1)
Lilium Holiday House on the Beach. The Only One!	€58,396	€175	91%	3	2	3	€120	❌	❌	✅	Y / Y	⭐️ 5 (168)
Cala Lupo Eriche	€58,672	€211	76%	3	2	7	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Casa Grace	€32,353	€170	52%	3	2	31	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Villa Falcone, a wonderful beach villa	€42,433	€349	33%	3	2	31	€116	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Stintino Beach House right by La Pelosa Beach	€87,351	€237	100%	3	2	4	€76	❌	❌	❌	Y / Y	⭐️ 0 (2)
Wonderful home sea view	€27,251	€166	43%	3	2	2	€34	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Holiday home in Stintino (Sardinia)	€17,128	€115	38%	3	2	5	€96	❌	❌	✅	Y / Y	⭐️ 5 (8)
Il Borgo Family House 3km da La Pelosa	€90,589	€275	90%	3	2	5	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Villetta Sunshine	€20,690	€87	62%	3	2	7	€96	❌	❌	❌	Y / Y	⭐️ 5 (15)
La villa del Paradiso	€43,746	€151	79%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Stintino casa panoramica a 500 mt dal mare	€28,046	€109	70%	3	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Casa Paola Cala Lupo	€76,334	€264	78%	3	1	7	€48	❌	❌	❌	Y / N	⭐️ 0 (2)
"Villa Sandra" to 150 mt. the sea	€26,522	€101	71%	3	2	7	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (11)

Return Metrics

278.61% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€16,058	€32,117	€48,175	€64,234	€80,292	€160,585	€481,756
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	€16,058	€32,117	€48,175	€64,234	€80,292	€160,585	€481,756

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

278.61%

Payback Period Days

131

Return on Investment

278.61%

Via Angelo Moratti Stintino, Sardegna, 07040

3 bed • 2 bath • 6 guests

Monthly Rent

€40,958

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €171/night at 41% occupancy.Projected nightly rate is €178/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€43,035

Avg annual revenue

63%

Avg occupancy rate

€178

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

€45k

€80k

€120k

€16,059

Profit

Revenue

€40,958

Operating Expenses

€12,900

Operating Income

€28,059

Net Effective Rent

€12,000

Profit (Cash Flow)

€16,059

€5,764

Cash Investment

Renos & Furnishing

€5,675

Setup Costs

€89

Total

€5,764

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

278.61%

Payback Period Days

131