BNBCalc Short Term Rental Rental Arbitrage Analysis Via Aristosseno, Bari, Puglia, 70126

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€21,834

Profit (Cash Flow)

€3,897

Cash on Cash Return

134.1%

Annual Revenue

€21,834

AirDNA projects €91/night at 68% occupancy ($22,609). Airbtics projects €79/night at 76% occupancy ($21,834). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 76% occupancy rate, €79 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,598	€21,275	€30,769	€38,358
Occupancy	71%	78%	83%	92%
Nightly Rate	€63	€73	€100	€112

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Balo's house	€31,687	€110	79%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Mare&Città House	€36,542	€126	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Sweet Carola	€17,710	€65	75%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
La civetta Holiday	€30,276	€103	80%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (5)
Appartamento monolocale su lungomare P&P	€16,067	€54	79%	1	1	4	€34	❌	❌	❌	Y / Y	⭐️ 5 (53)
Marea 51 Apartment CIS:BA07200691000023301	€29,346	€86	92%	1	1	1	€27	❌	❌	❌	Y / Y	⭐️ 5 (55)
Ninni Loft Madonella	€13,212	€44	80%	1	1	1	€19	❌	❌	❌	N / Y	⭐️ 0 (1)
Cozy home with private parking	€18,399	€70	72%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (218)
Whiteflower 3 - apartment 30mt from the sea (20mq)	€13,165	€43	81%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (252)
Whiteflower 1 - apartment 30mt from the sea (35mq)	€12,780	€44	77%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (263)
Whiteflower 2 - apartment 30mt from the sea (25mq)	€11,025	€41	72%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 4.5 (212)
Your Home 26	€13,715	€47	80%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (52)
Andrea's home	€24,726	€74	91%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
NEAR THE SEA \| Via Cattaro	€19,743	€57	94%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (146)
Katt Sea Apartment	€17,701	€101	48%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (67)
NEAR THE SEA \| Via Dalmazia	€19,163	€55	94%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Seba Maison Loft - Bari Centro	€14,901	€71	56%	1	1	1	€19	❌	❌	❌	N / Y	⭐️ 3.5 (6)
Loft 37	€19,227	€61	83%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Casa di Fló	€17,890	€73	64%	1	2	1	€34	❌	❌	✅	N / Y	⭐️ 5 (13)
summer paradise alba	€30,879	€112	74%	1	1.5	31	€28	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa di Leonardo Elegant&Comfort	€34,766	€117	80%	1	1.5	2	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
My Dwelling	€24,700	€73	92%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (32)
NEAR THE SEA \| Via Signorile 19	€24,825	€67	100%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 4.5 (492)
Seba Maison Flat - Bari Centro	€19,047	€70	73%	1	1	1	€19	❌	❌	❌	N / Y	⭐️ 0 (1)
A casa di Malù	€14,304	€58	67%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (21)
Amendola HOWME	€22,666	€80	77%	1	1	31	€0	❌	❌	✅	N / Y	⭐️ 4.5 (45)
Doron Living Bari	€34,040	€108	86%	1	1	2	€14	❌	❌	❌	N / Y	⭐️ 0 (2)
Monolocale rifinito vista mare zona centrale	€17,308	€65	72%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4 (8)
Casa Criosa	€15,221	€64	63%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (24)
Urban Cottage – Casa Vacanze Bari	€20,590	€81	68%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 0 (2)
Wanderlust Experience \| Frankly	€22,130	€72	83%	1	1	2	€35	❌	❌	❌	N / Y	⭐️ 4.5 (24)
Casa Stefy	€25,570	€100	69%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (35)
Casa Dei Visionari 2 -Vista mare	€37,232	€113	89%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (25)
Venus by Astroom	€20,915	€108	53%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.3 (27)
Dalmazia 38 - City Centre & Sea	€36,681	€143	70%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (9)
Music House – Bari Centre	€20,087	€80	67%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 3.7 (10)
Le Terrazze di Gabriella - Apartment in Bari	€27,792	€86	88%	1	1	3	€10	❌	❌	❌	N / Y	⭐️ 5 (47)
La dimora di Rebecca	€18,298	€66	73%	1	1	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (6)
Casa Ninetta – Bari centre	€26,725	€89	81%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Madame Barì Suite Apt x2 in the heart of Bari	€27,202	€94	78%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (30)

Return Metrics

134.09% 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)	€3,896	€7,793	€11,689	€15,586	€19,482	€38,965	€116,897
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	€3,896	€7,793	€11,689	€15,586	€19,482	€38,965	€116,897

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

134.09%

Payback Period Days

272

Return on Investment

134.09%

Via Aristosseno Bari, Puglia, 70126

1 bed • 1 bath • 2 guests

Monthly Rent

€21,834

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €91/night at 68% occupancy.Projected nightly rate is €79/night at 76% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€22,456

Avg annual revenue

76%

Avg occupancy rate

€79

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

€20k

€30k

€40k

€3,897

Profit

Revenue

€21,834

Operating Expenses

€10,738

Operating Income

€11,097

Net Effective Rent

€7,200

Profit (Cash Flow)

€3,897

€2,906

Cash Investment

Renos & Furnishing

€2,818

Setup Costs

€88

Total

€2,906

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

134.09%

Payback Period Days

272