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

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€30,249

Profit (Cash Flow)

€9,019

Cash on Cash Return

311.6%

Annual Revenue

€30,249

AirDNA projects €92/night at 55% occupancy ($18,568). Airbtics projects €129/night at 64% occupancy ($30,249). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, €129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,168	€21,297	€42,742	€78,111
Occupancy	54%	62%	80%	88%
Nightly Rate	€70	€92	€143	€238

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Emanuele II-cuore di Cagliari	€19,834	€59	89%	1	1	1	€19	❌	❌	❌	N / Y	⭐️ 5 (109)
Loft Corso 333 Cagliari	€16,867	€85	53%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (11)
Splendido appartamento al centro di Cagliari	€19,644	€80	67%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 5 (12)
appartamento luminoso Stampace (IUN P1256)	€12,817	€61	56%	1	1	1	€28	❌	❌	✅	N / Y	⭐️ 5 (324)
Delizioso appartamento con idromassaggio	€16,754	€88	52%	1	1	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (12)
Tōfus Apartment	€45,957	€137	87%	1	1	1	€84	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Green Apartment - Cagliari City Centre	€17,497	€57	83%	1	1	4	€28	❌	❌	❌	Y / Y	⭐️ 5 (174)
Un Piccolo Gioiello nel Cuore di Stampace-Cagliari	€13,396	€55	66%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (109)
Corso Vittorio 364	€18,945	€92	56%	1	2	2	€0	❌	❌	❌	N / Y	⭐️ 5 (4)
Il Mio Rifugio a Stampace - Cagliari Centro	€21,045	€81	71%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cosy apartment Trieste	€21,160	€106	54%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (10)
Vittoria’s Luxury Apartment - 2° piano con cucina	€27,682	€120	62%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (6)
Corso Vittorio \| Historic Center \| Wifi \| A/C	€44,578	€210	55%	1	1	3	€65	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Monolocale con balcone in Centro	€14,663	€61	63%	1	1	3	€48	❌	❌	❌	N / Y	⭐️ 4.5 (2)
Tigellio Apartment-Views-Terrace-Independent Q6426	€35,311	€121	80%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Corso 220 - City Centre	€22,134	€80	71%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (122)
Delizioso monolocale pressi Piazza Yenne	€31,936	€104	84%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (18)
Ampio Appartamento Centro Storico	€22,009	€100	58%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
Casa Almà Cagliari (I.U.N. Q3033)	€16,772	€66	69%	1	1	3	€24	❌	❌	❌	Y / Y	⭐️ 5 (49)
Appartament Nel Corso	€26,369	€77	93%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (3)
Cozy Sardinian Apartment by Propertize	€30,002	€171	48%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Appartamento incantevole centralissimo a Cagliari	€17,875	€67	73%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (83)
KUZU apt Uno \| City Center \| WiFi A/C TV	€63,850	€233	72%	1	1	31	€66	❌	❌	❌	Y / Y	⭐️ 5 (5)
Suite design, Cagliari	€35,253	€188	49%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (4)
[Centro Storico] Suite a due passi dal Corso	€112,045	€364	84%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (103)
Living Downtown . In the very hearth of Cagliari	€14,556	€70	56%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 5 (9)
Ca' de Ross - cagliari centre apt	€13,348	€79	45%	1	1	31	€57	❌	❌	❌	Y / Y	⭐️ 5 (43)
Corso Vittorio Rustic Loft	€14,615	€71	56%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Carloforte al Centro di Cagliari	€39,827	€111	97%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Aurora's Apartment	€108,139	€431	67%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Centre view, [Castello, Cagliari, Sardegna]	€20,569	€99	57%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
KUZU apt Due \| City Center \| WiFi A/C TV	€98,366	€284	93%	1	1	31	€66	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento a Cagliari con parcheggio privato	€47,423	€143	88%	1	1	3	€66	❌	❌	✅	Y / Y	⭐️ 5 (64)
Venti loft ~ I.U.N. R9543	€15,078	€69	60%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (99)
Exclusive city centre Penthouse	€48,229	€153	85%	1	1	3	€95	❌	❌	❌	Y / Y	⭐️ 5 (44)
Appartamento moderno nel centro di Cagliari	€10,171	€85	31%	1	1	31	€19	❌	❌	❌	Y / Y	⭐️ 0 (1)
Giulia's central apartment	€77,949	€434	47%	1	1	1	€56	❌	❌	❌	Y / Y	⭐️ 0 (2)
Top-Floor Studio in the Heart of Cagliari	€18,518	€70	61%	1	1	3	€70	❌	❌	❌	Y / Y	⭐️ 5 (15)
Tōfus Apartment	€20,879	€143	40%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.2 (4)

Return Metrics

311.58% 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)	€9,018	€18,037	€27,055	€36,074	€45,093	€90,186	€270,558
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	€9,018	€18,037	€27,055	€36,074	€45,093	€90,186	€270,558

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

311.58%

Payback Period Days

117

Return on Investment

311.58%

Via Goffredo Mameli Cagliari, Sardegna

1 bed • 1 bath • 1 guests

Monthly Rent

€30,249

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €92/night at 55% occupancy.Projected nightly rate is €129/night at 64% occupancy.

Occupancy Rate

Top 48% 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.

€32,005

Avg annual revenue

64%

Avg occupancy rate

€129

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

€40k

€75k

€115k

€9,019

Profit

Revenue

€30,249

Operating Expenses

€11,630

Operating Income

€18,619

Net Effective Rent

€9,600

Profit (Cash Flow)

€9,019

€2,894

Cash Investment

Renos & Furnishing

€2,806

Setup Costs

€88

Total

€2,894

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

311.58%

Payback Period Days

117