BNBCalc Short Term Rental Rental Arbitrage Analysis Via Caltanissetta, Siracusa, Sicilia, 96100

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€14,406

Profit (Cash Flow)

-€20,122

Cash on Cash Return

-645.5%

Annual Revenue

€14,406

AirDNA projects €0/night at % occupancy ($0). Airbtics projects €62/night at 64% occupancy ($14,405). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, €62 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,699	€14,934	€20,378	€28,785
Occupancy	51%	65%	78%	86%
Nightly Rate	€46	€62	€70	€90

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury allegra’s home	€23,611	€80	81%	1	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Casa ToRi	€16,002	€66	65%	1	2	2	€15	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
La casa di Ray	€12,046	€45	72%	1	2	3	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Casa fiorita is near to ortigia island, sea, wifi	€10,635	€34	77%	1	2	2	€62	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Ariula home	€11,223	€63	49%	1	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (16)
Concept Sicily apartment with patio	€13,263	€46	78%	1	0	2	€12	❌	❌	❌	N / Y	⭐️ 4.8 (101)
Armony apartament	€13,362	€64	57%	1	2	2	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Apartment-Premium-Private Bathroom-Sea View	€36,641	€153	65%	1	2	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
L'Incanto	€5,599	€41	36%	1	2	2	€13	❌	❌	✅	Y / Y	⭐️ 4.7 (199)
Casa vacanze indipendente 1	€11,705	€63	49%	1	2	31	€30	❌	❌	❌	Y / Y	⭐️ 4 (1)
il cortiletto28 room & house 14	€9,550	€52	49%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (12)
L’Ulivo (room and bathroom)	€14,491	€68	58%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (93)
il cortiletto28 room & house15	€7,617	€52	38%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (7)
The Ladybug Holiday House - Locazione Turistica	€16,261	€67	66%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Il Tulipano	€11,912	€55	58%	1	1	1	€9	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
MARE DENTRO - HEART OF SIRACUSA	€5,799	€33	45%	1	1	1	€26	❌	❌	❌	Y / N	⭐️ 4.3 (32)
MARE DENTRO - CORNER OF THE HEART OF SIRACUSA	€6,062	€30	52%	1	1	1	€18	❌	❌	❌	N / Y	⭐️ 4.6 (60)
"Il Principio di Archimede" guest and art house.	€18,656	€76	66%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 4.8 (25)
Casa Pinco	€16,843	€60	76%	1	1	3	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
La Iolanda	€8,675	€47	50%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (75)
Da Nonna Giosi	€10,806	€46	64%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Lina's Sweet Home CIR 19089017C208260	€16,153	€49	88%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (132)
Boudoir degli Orti Unconventional Stay in Siracusa	€21,571	€91	64%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Casa del Caravaggio	€14,547	€49	80%	1	1	3	€9	❌	❌	❌	N / Y	⭐️ 4.8 (108)
Appartamento Gio'&Ste	€13,130	€42	86%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (91)
house lucia	€23,902	€94	69%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.4 (23)
Agave a Siracusa - a due passi da Ortigia	€23,220	€67	93%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (229)
Casa Cadorna 1, in the centre, Wi-Fi, near Ortigia	€14,614	€62	64%	1	1	3	€45	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Acquamarina Holiday House - Close to Ortigia	€13,490	€38	95%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 4.8 (121)
Appartamento a pochi passi da Ortigia	€19,260	€70	75%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (27)
Noretta's House.	€14,177	€52	72%	1	1	1	€26	❌	❌	✅	N / Y	⭐️ 4.8 (268)
Little House	€19,987	€68	80%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Sykia House - A due passi da Ortigia - NO ZTL	€25,682	€106	65%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
luxury home 2	€13,769	€90	41%	1	1	3	€21	❌	✅	❌	Y / Y	⭐️ 4.8 (17)
Little Suite “Sbarcadero”	€8,834	€30	79%	1	1	3	€5	❌	❌	❌	N / Y	⭐️ 4.8 (117)
Ali Suite	€14,705	€73	53%	1	1	2	€36	❌	❌	✅	N / Y	⭐️ 4.9 (64)
Casa Vacanze nei pressi di Ortigia	€13,866	€46	80%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (185)
Casa Maria	€23,736	€70	91%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (53)

Return Metrics

-645.46% 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)	-€20,121	-€40,243	-€60,364	-€80,486	-€100,607	-€201,215	-€603,645
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	-€20,121	-€40,243	-€60,364	-€80,486	-€100,607	-€201,215	-€603,645

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-645.46%

Payback Period Days

Return on Investment

-645.46%

Via Caltanissetta Siracusa, Sicilia, 96100

1 bed • 1 bath • 2 guests

Monthly Rent

€14,406

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Airbtics projects €62/night at 64% occupancy ($14,405).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

€14,700

Avg annual revenue

64%

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

€15k

€25k

€40k

-€20,122

Profit

Revenue

€14,406

Operating Expenses

€10,527

Operating Income

€3,878

Net Effective Rent

€24,000

Profit (Cash Flow)

-€20,122

€3,117

Cash Investment

Renos & Furnishing

€3,023

Setup Costs

€95

Total

€3,117

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-645.46%

Payback Period Days