BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Via Goffredo Mameli, Cagliari, Sardegna,

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€32,224

Profit (Cash Flow)

€7,953

Cash on Cash Return

261.4%

Annual Revenue

€32,224

AirDNA projects €97/night at 58% occupancy ($20,579). Airbtics projects €138/night at 64% occupancy ($32,224). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 64% occupancy rate, €138 rate per night.

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

Percentiles25%50%75%90%
Revenue€14,349€22,173€45,845€84,641
Occupancy52%62%80%89%
Nightly Rate€74€95€153€254

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
Emanuele II-cuore di Cagliari

No image available

€21,336
€63
90%
111€20❌❌❌N / Y⭐️ 5 (91)
Loft Corso 333 Cagliari

No image available

€17,987
€91
53%
112€40❌❌❌Y / Y⭐️ 5 (11)
Splendido appartamento al centro di Cagliari

No image available

€20,646
€84
67%
113€0❌❌✅N / Y⭐️ 5 (11)
appartamento luminoso Stampace (IUN P1256)

No image available

€12,068
€64
50%
111€30❌❌✅N / Y⭐️ 5 (321)
Delizioso appartamento con idromassaggio

No image available

€17,433
€92
52%
111€0❌✅✅Y / Y⭐️ 4 (11)
Green Apartment - Cagliari City Centre

No image available

€18,108
€59
83%
114€30❌❌❌Y / Y⭐️ 5 (169)
Un Piccolo Gioiello nel Cuore di Stampace-Cagliari

No image available

€14,307
€60
65%
113€0❌❌❌Y / Y⭐️ 5 (103)
Tōfus Apartment

No image available

€51,969
€153
89%
111€88❌❌❌Y / Y⭐️ 4.5 (7)
Vittoria’s Luxury Apartment - 2° piano con cucina

No image available

€27,026
€123
59%
112€50❌❌❌Y / Y⭐️ 5 (6)
Il Mio Rifugio a Stampace - Cagliari Centro

No image available

€22,119
€85
71%
113€0❌❌❌Y / Y⭐️ 5 (45)
Corso 220 - City Centre

No image available

€21,937
€81
69%
111€55❌❌❌Y / Y⭐️ 5 (122)
Corso Vittorio | Historic Center | Wifi | A/C

No image available

€46,851
€221
55%
113€68❌❌❌Y / Y⭐️ 4.8 (19)
Monolocale con balcone in Centro

No image available

€15,411
€64
63%
113€50❌❌❌N / Y⭐️ 4.5 (2)
Corso Vittorio 364

No image available

€20,777
€96
59%
122€0❌❌❌N / Y⭐️ 5 (4)
Tigellio Apartment-Views-Terrace-Independent Q6426

No image available

€37,113
€127
80%
112€0❌❌✅Y / Y⭐️ 4.5 (43)
Cosy apartment Trieste

No image available

€23,850
€113
57%
112€20❌❌❌Y / Y⭐️ 5 (10)
Suite design, Cagliari

No image available

€33,212
€193
45%
113€50❌❌❌Y / Y⭐️ 5 (4)
Ampio Appartamento Centro Storico

No image available

€23,132
€105
58%
112€60❌❌❌Y / Y⭐️ 4.3 (6)
Appartament Nel Corso

No image available

€27,713
€81
93%
111€0❌❌❌N / Y⭐️ 5 (3)
Appartamento incantevole centralissimo a Cagliari

No image available

€19,044
€70
74%
111€0❌❌❌N / Y⭐️ 5 (83)
Delizioso monolocale pressi Piazza Yenne

No image available

€32,210
€107
82%
111€0❌❌✅N / Y⭐️ 4.5 (18)
KUZU apt Uno | City Center | WiFi A/C TV

No image available

€63,153
€250
66%
1131€69❌❌❌Y / Y⭐️ 5 (5)
Casa Almà Cagliari (I.U.N. Q3033)

No image available

€19,419
€69
76%
113€25❌❌❌Y / Y⭐️ 5 (48)
[Centro Storico] Suite a due passi dal Corso

No image available

€96,711
€315
84%
122€0❌❌❌Y / Y⭐️ 5 (100)
Cozy Sardinian Apartment - Centro Città

No image available

€35,921
€189
52%
111€0❌❌❌N / Y⭐️ 0 (2)
Exclusive city centre Penthouse

No image available

€53,252
€166
87%
113€100❌❌❌Y / Y⭐️ 5 (43)
KUZU apt Due | City Center | WiFi A/C TV

No image available

€95,037
€300
85%
1131€69❌❌❌Y / Y⭐️ 0 (1)
Ca' de Ross - cagliari centre apt

No image available

€14,029
€83
45%
1131€60❌❌❌Y / Y⭐️ 5 (43)
Corso Vittorio Rustic Loft

No image available

€14,628
€74
54%
113€0❌❌❌Y / Y⭐️ 5 (42)
Living Downtown . In the very hearth of Cagliari

No image available

€15,076
€74
55%
112€25❌❌❌N / Y⭐️ 5 (9)
Appartamento Oleandro Rosa nel cuore di Cagliari

No image available

€51,711
€154
90%
113€69❌❌✅Y / Y⭐️ 5 (64)
Carloforte al Centro di Cagliari

No image available

€42,600
€118
97%
111€66❌❌❌Y / Y⭐️ 4.5 (5)
Aurora's Apartment

No image available

€125,508
€531
63%
111€55❌❌❌Y / Y⭐️ 4.5 (19)
Giulia's central apartment

No image available

€87,495
€489
47%
111€59❌❌❌Y / Y⭐️ 0 (1)
Top-Floor Studio in the Heart of Cagliari

No image available

€19,049
€72
61%
112€74❌❌❌Y / Y⭐️ 5 (15)
Tōfus Apartment

No image available

€21,944
€150
40%
111€0❌❌❌Y / Y⭐️ 4.2 (4)
Centre view, Cagliari, Sardegna

No image available

€18,205
€104
48%
115€0❌❌❌Y / Y⭐️ 0 (2)
Venti loft ~ I.U.N. R9543

No image available

€15,056
€72
57%
113€0❌❌❌Y / Y⭐️ 5 (97)

Return Metrics

261.44% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€7,953€15,906€23,859€31,812€39,766€79,532€238,597
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€7,953€15,906€23,859€31,812€39,766€79,532€238,597

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

261.44%

Payback Period Days

139

Return on Investment

261.44%

property-location

Via Goffredo Mameli Cagliari, Sardegna

1 bed • 1 bath • 1 guests

€32,224

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects €97/night at 58% occupancy ($20,579.55). Airbtics projects €138/night at 64% occupancy ($32,224).

Top 48% of comparables

Top 31% 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.

€33,270

Avg annual revenue

64%

Avg occupancy rate

€138

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

€45k

€85k

€125k

Sign up to see the data on 40 all comparables

€7,953

Profit

Revenue

€32,224

Operating Expenses

€12,271

Operating Income

€19,953

Net Effective Rent

€12,000

Profit (Cash Flow)

€7,953

€3,042

Cash Investment

Renos & Furnishing

€2,950

Setup Costs

€93

Total

€3,042

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

261.44%

Payback Period Days

139

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service