BNBCalc Short Term Rental Rental Arbitrage Analysis Via Boemondo, Bari, Metropolitan City of Bari, Italy

2 bed • 1.5 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€46,286

Profit (Cash Flow)

€16,422

Cash on Cash Return

345.9%

Annual Revenue

€46,286

AirDNA projects €133/night at 70% occupancy ($34,063). Airbtics projects €126/night at 74% occupancy ($34,170). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 83% occupancy rate, €153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,156	€31,755	€49,014	€71,817
Occupancy	69%	77%	86%	90%
Nightly Rate	€87	€111	€153	€214

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Just Here apartments - "Lascia Fare a Dio"	€41,816	€128	89%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
Dimora Monica	€49,246	€159	82%	2	1	1	€42	❌	✅	❌	N / Y	⭐️ 5 (47)
Dimora Giancarlo	€28,708	€100	75%	2	1	1	€42	❌	❌	❌	N / Y	⭐️ 5 (31)
Palazzo Barone	€43,536	€141	82%	2	3	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (5)
Luxury apartment with big living room	€55,597	€214	71%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (97)
Best Stay - Intendenza21	€47,189	€224	57%	2	3	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Macario apartment in the Old Town	€40,400	€115	95%	2	1	1	€26	❌	❌	❌	N / Y	⭐️ 4.6 (13)
Un gioiello a Bari	€32,995	€100	90%	2	2	1	€0	❌	❌	✅	N / N	⭐️ 5 (15)
NicAnto's Home	€19,576	€53	100%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (14)
SusMezzAbbasc - Intera casa su 3 piani	€33,455	€100	90%	2	2	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (136)
Casa Chloé - vicino al Porto e Basilica San Nicola	€20,873	€72	77%	2	1	1	€37	❌	❌	✅	N / Y	⭐️ 5 (36)
Home Baricentrum	€21,087	€65	86%	2	1	1	€53	❌	❌	✅	Y / Y	⭐️ 4.7 (228)
PALAZZOBOEMONDO(vicino Castello Svevo Bari )	€37,594	€134	76%	2	2	1	€26	❌	❌	❌	N / Y	⭐️ 4.6 (169)
Casa dei Nonni - Tresca Vecchia Bari	€28,457	€120	65%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 5 (76)
L’Officina - Fulvia	€27,998	€134	57%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
RESIDENZA SAN MARCO DEI VENEZIANI	€20,181	€68	81%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (130)
MarGa's house	€27,581	€108	69%	2	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (282)
Corte Serra	€57,019	€222	70%	2	2	2	€21	❌	❌	❌	N / Y	⭐️ 5 (10)
St Barbara short term apartment	€22,915	€85	74%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (63)
Residence the house of Pierino	€13,455	€88	42%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (21)
Murat Apartment [Design - WIFI -AC]	€25,955	€85	83%	2	1	2	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Piccinni exclusive Suite	€17,432	€47	93%	2	2	1	€74	❌	❌	✅	Y / Y	⭐️ 5 (3)
b&b Manu	€22,398	€81	75%	2	2	3	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Marchese Twenty-Five One	€41,543	€142	78%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
Marchese Twenty-Five Three	€32,469	€106	82%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.4 (26)
Central and Comfortable Apartment	€25,382	€90	76%	2	1	3	€42	❌	❌	❌	Y / Y	⭐️ 4.7 (151)
Piccinni Exclusive suite 5	€23,819	€67	89%	2	2	1	€74	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Art Loft M8 Bari City Centre (M8apartments)	€25,380	€88	77%	2	1	4	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Marchese Twenty-Five Two	€48,851	€151	87%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Aida Luxury Penthouse	€85,666	€277	83%	2	2	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (8)
Nido Felice	€32,824	€103	87%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Corte Barone Alloggio Premium	€27,449	€234	32%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (3)
Corte del Dattilo _ Borgo antico	€29,383	€124	65%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (1)
The Dragon Castle	€20,180	€151	36%	2	2	3	€26	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa Jimbet	€51,888	€192	74%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (11)
La palazzina dei fiori	€43,780	€159	75%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (2)
B&Vibes Apartment	€62,965	€210	80%	2	1	1	€63	❌	❌	❌	N / Y	⭐️ 4.3 (10)
Piccinni Exclusive Suite 182	€20,644	€56	100%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Lovely maison in the heart of Bari old Town	€20,851	€98	58%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)

Return Metrics

345.89% 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)	€16,421	€32,843	€49,265	€65,687	€82,109	€164,219	€492,659
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	€16,421	€32,843	€49,265	€65,687	€82,109	€164,219	€492,659

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

345.89%

Payback Period Days

105

Return on Investment

345.89%

Via Boemondo Bari, Puglia, 70122

2 bed • 1.5 bath • 6 guests

Monthly Rent

€46,286

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €133/night at 70% occupancy.Projected nightly rate is €126/night at 74% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€33,572

Avg annual revenue

74%

Avg occupancy rate

€126

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

€35k

€60k

€85k

€16,422

Profit

Revenue

€46,286

Operating Expenses

€14,264

Operating Income

€32,022

Net Effective Rent

€15,600

Profit (Cash Flow)

€16,422

€4,748

Cash Investment

Renos & Furnishing

€4,650

Setup Costs

€97

Total

€4,748

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

345.89%

Payback Period Days

105