Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Via della Cornice, Pietra Ligure, Liguria, 17027

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€35,679

Profit (Cash Flow)

€18,040

Cash on Cash Return

303.5%

Annual Revenue

€35,679

AirDNA projects €260/night at 30% occupancy ($28,481). Airbtics projects €184/night at 53% occupancy ($35,679). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, €184 rate per night.

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

Percentiles25%50%75%90%
Revenue€15,478€31,895€51,670€112,744
Occupancy38%53%67%81%
Nightly Rate€109€161€203€359

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
€80,271
€375
58%
341€51❌❌❌Y / Y⭐️ 5 (24)
€19,695
€84
58%
323€51❌❌✅Y / Y⭐️ 5 (4)
€24,700
€161
42%
322€0❌✅❌Y / Y⭐️ 5 (1)
€33,298
€165
55%
322€0❌❌✅Y / Y⭐️ 4.5 (16)
€51,995
€316
45%
331€0❌❌❌Y / N⭐️ 4.2 (7)
€18,231
€107
46%
324€51✅❌❌Y / Y⭐️ 4.7 (73)
€24,837
€89
74%
322€64❌❌✅Y / Y⭐️ 4.6 (176)
€25,884
€162
43%
325€102❌❌❌Y / Y⭐️ 4.9 (13)
€38,376
€161
64%
321€61✅❌✅Y / Y⭐️ 4.3 (16)
€66,449
€185
98%
321€0❌❌✅Y / Y⭐️ 4.8 (31)
€60,443
€423
39%
331€0✅❌✅Y / Y⭐️ 4 (2)
€13,930
€110
34%
322€51❌❌✅Y / Y⭐️ 4.8 (29)
€38,799
€156
67%
323€92❌❌❌Y / N⭐️ 4.8 (69)
€38,581
€149
70%
324€147❌❌❌Y / Y⭐️ 4.8 (129)
€35,768
€159
61%
323€72✅❌❌Y / Y⭐️ 4.7 (13)
€21,511
€99
59%
322€30❌❌✅Y / Y⭐️ 4.8 (110)
€38,137
€200
52%
323€0❌❌❌Y / Y⭐️ 4.8 (17)
€33,418
€152
60%
311€0❌❌❌Y / Y⭐️ 3.4 (3)
€15,609
€75
52%
312€71❌❌✅Y / Y⭐️ 4.9 (41)
€16,343
€87
44%
311€71❌❌✅Y / Y⭐️ 4.8 (35)
€87,444
€358
63%
322€153❌❌❌Y / Y⭐️ 4.7 (20)
€28,893
€110
72%
313€0❌❌❌Y / Y⭐️ 5 (11)
€56,160
€215
70%
322€148❌❌✅Y / Y⭐️ 4.7 (18)
€90,637
€304
81%
3215€102✅❌✅Y / Y⭐️ 4.8 (17)
€19,127
€54
97%
321€0❌❌❌Y / Y⭐️ 4.4 (14)
€32,478
€106
81%
322€71✅❌✅Y / Y⭐️ 5 (5)
€15,059
€87
41%
311€56❌❌✅Y / Y⭐️ 4.5 (65)
€19,455
€140
38%
313€0❌❌✅N / Y⭐️ 4.9 (42)
€83,110
€270
84%
322€0❌❌✅Y / Y⭐️ 0 (3)
€29,753
€85
93%
313€102❌❌❌Y / Y⭐️ 4.9 (53)
€17,530
€110
37%
322€163✅❌❌Y / Y⭐️ 4.5 (7)
€32,371
€156
56%
312€81❌❌✅Y / N⭐️ 4.8 (58)
€32,327
€176
50%
323€102❌❌✅Y / Y⭐️ 4.8 (40)

Return Metrics

303.52% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€18,039€36,079€54,118€72,158€90,197€180,395€541,185
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€18,039€36,079€54,118€72,158€90,197€180,395€541,185

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

303.52%

Payback Period Days

120

Return on Investment

303.52%

property-location

Via della Cornice Pietra Ligure, Liguria, 17027

3 bed • 1 bath • 6 guests

€35,679

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €260/night at 30% occupancy ($28,481.36). Airbtics projects €184/night at 53% occupancy ($35,679).

Top 53% of comparables

Top 33% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€35,824

Avg annual revenue

53%

Avg occupancy rate

€185

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

€15k

€40k

€65k

€90k

Sign up to see the data on 40 all comparables

€18,040

Profit

Revenue

€35,679

Operating Expenses

€12,840

Operating Income

€22,840

Net Effective Rent

€4,800

Profit (Cash Flow)

€18,040

€5,943

Cash Investment

Renos & Furnishing

€5,849

Setup Costs

€95

Total

€5,943

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

303.52%

Payback Period Days

120