BNBCalc Short Term Rental Rental Arbitrage Analysis Via G. Bagnasco, Varazze, Liguria, 17019

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€18,568

Profit (Cash Flow)

€2,131

Cash on Cash Return

72.8%

Annual Revenue

€18,568

AirDNA projects €101/night at 44% occupancy ($16,162). Airbtics projects €100/night at 51% occupancy ($18,567). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, €100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,582	€17,100	€26,167	€37,225
Occupancy	41%	50%	59%	70%
Nightly Rate	€76	€91	€117	€141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Varazze - caratteristico trilocale fronte mare	€28,808	€117	64%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (24)
Stunning apartment in Varazze with WiFi	€10,530	€54	53%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 3.5 (3)
Appartamento "La Marina" a pochi metri dal mare	€18,083	€69	70%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (28)
Grande stanza in centro Varazze	€7,980	€62	35%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.7 (86)
Maison Marina_Centro storico Varazze	€25,499	€120	56%	1	1	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (34)
Appartamenti in Villa del '900 (B)	€14,179	€74	48%	1	1	2	€91	❌	❌	❌	Y / Y	⭐️ 5 (11)
Appartamenti in Villa del '900 (A)	€26,404	€120	58%	1	1	2	€91	❌	❌	❌	Y / Y	⭐️ 5 (6)
[2 Passi dal Mare]Centro Storico	€18,711	€117	42%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (21)
La Mansarda MAD di Mare di Arte Dormire	€15,687	€100	43%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (43)
Tra i limoni citra009065-lt-0781	€15,608	€77	54%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (22)
Casetta spartana	€13,277	€58	62%	1	1	1	€10	❌	❌	✅	N / N	⭐️ 4.8 (13)
1 bedroom pet friendly apartment in Varazze	€36,769	€148	68%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Nice apartament in center Varazze	€16,123	€88	50%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (71)
Nuovo bilocale frontemare	€18,576	€77	63%	1	1	2	€110	❌	❌	❌	Y / Y	⭐️ 0 (0)
Incantevole appartamento nel centro di Varazze	€21,330	€141	39%	1	1	1	€58	❌	❌	✅	N / Y	⭐️ 5 (28)
Appartamento in centro Varazze	€15,643	€87	49%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (50)
Bilocale nel centro storico	€12,289	€79	33%	1	1	2	€90	❌	❌	❌	Y / Y	⭐️ 0 (2)
[Varazze Center] Free Parking • WiFi • Smart TV	€30,543	€101	77%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (23)
50 m. from the sea - a gem in the historic center	€19,309	€139	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Grazioso bilocale nel centro storico di Varazze	€11,752	€91	34%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (90)
Appartamentino nel verde al mare	€16,261	€93	48%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (14)
Stay in Campana	€14,090	€92	42%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
La tua casa a Varazze a 30 mt dal mare	€17,887	€84	56%	1	1	2	€110	❌	❌	❌	Y / Y	⭐️ 5 (22)
[50 mt Dal Mare] Centro Storico	€21,413	€128	45%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (54)
Casa Clementina	€35,391	€109	88%	1	1	3	€10	❌	❌	❌	Y / Y	⭐️ 5 (8)
Green House Varazze	€16,132	€115	37%	1	1	2	€72	❌	❌	✅	Y / Y	⭐️ 5 (11)
Splendido attico sul mare centralissimo	€30,175	€142	57%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (97)
Appartamento Varazze a 10 metri dal mare	€15,735	€75	54%	1	1	2	€100	❌	❌	❌	Y / Y	⭐️ 5 (27)
Varazze suite idromassaggio & sauna	€31,442	€174	49%	1	1	31	€14	❌	✅	✅	Y / Y	⭐️ 0 (2)
Appartamento a 90 metri dal mare	€11,715	€72	41%	1	1	2	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Casa Olga, 10 minuti dalla spiaggia	€13,352	€55	65%	1	1	4	€61	❌	❌	✅	Y / Y	⭐️ 5 (78)
grande bilocale con giardino e posto auto privato	€16,713	€77	58%	1	1	2	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Bilocale fronte MARE	€14,082	€95	39%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (74)
I colori del mare	€20,522	€80	70%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
[Garden & Sea View] Free Beach • Free Garage	€11,239	€61	50%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Casa Dei Pescatori	€20,803	€69	81%	1	1	3	€10	❌	❌	❌	Y / Y	⭐️ 5 (31)
Bilocale a 50 metri dal mare	€17,073	€79	56%	1	1	2	€91	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Il mare dietro l'angolo	€19,538	€128	41%	1	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

72.81% 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)	€2,130	€4,261	€6,392	€8,523	€10,654	€21,308	€63,926
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	€2,130	€4,261	€6,392	€8,523	€10,654	€21,308	€63,926

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72.81%

Payback Period Days

501

Return on Investment

72.81%

Via G. Bagnasco Varazze, Liguria, 17019

1 bed • 1 bath • 2 guests

Monthly Rent

€18,568

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €101/night at 44% occupancy.Projected nightly rate is €100/night at 51% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€18,809

Avg annual revenue

51%

Avg occupancy rate

€99

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

€2,131

Profit

Revenue

€18,568

Operating Expenses

€10,437

Operating Income

€8,131

Net Effective Rent

€6,000

Profit (Cash Flow)

€2,131

€2,926

Cash Investment

Renos & Furnishing

€2,837

Setup Costs

€89

Total

€2,926

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

72.81%

Payback Period Days

501