Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Via Ispica, Ispica, Sicilia, 97014

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$12,491

Profit (Cash Flow)

-$1,133

Cash on Cash Return

-17.8%

Annual Revenue

$12,491

AirDNA projects $116/night at 46% occupancy ($19,489). Airbtics projects $95/night at 36% occupancy ($12,491). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 36% occupancy rate, $95 rate per night.

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

Percentiles25%50%75%90%
Revenue$8,428$13,790$17,532$20,883
Occupancy31%38%42%45%
Nightly Rate$70$94$108$121

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
$10,665
$94
31%
221$0❌❌✅Y / N⭐️ 3 (1)
$8,993
$63
39%
212$0❌❌❌N / Y⭐️ 5 (6)
$21,511
$175
31%
223$129✅❌❌Y / Y⭐️ 5 (1)
$19,556
$108
43%
213$108❌❌✅Y / Y⭐️ 0 (0)
$13,657
$90
38%
212$22❌❌✅Y / Y⭐️ 5 (4)
$10,760
$70
42%
212$0❌❌❌Y / Y⭐️ 0 (0)
$19,469
$95
56%
212$0❌❌❌N / Y⭐️ 4.7 (25)

Return Metrics

-17.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,132-$2,265-$3,397-$4,530-$5,662-$11,325-$33,975
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-$1,132-$2,265-$3,397-$4,530-$5,662-$11,325-$33,975

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-17.83%

Payback Period Days

0

Return on Investment

-17.83%

property-location

Via Ispica Via Ispica Ispica, Sicilia, 97014

2 bed • 1 bath • 4 guests

$12,491

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $116/night at 46% occupancy ($19,489.41). Airbtics projects $95/night at 36% occupancy ($12,491).

Top 45% of comparables

Top 34% of comparables

Seasonality

Sign up to view the full seasonality chart

9

Airbnb Comparables

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

$13,247

Avg annual revenue

36%

Avg occupancy rate

$95

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

$10k

$15k

$25k

Sign up to see the data on 9 all comparables

-$1,133

Profit

Revenue

$12,491

Operating Expenses

$13,624

Operating Income

-$1,133

Net Effective Rent

$0

Profit (Cash Flow)

-$1,133

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-17.83%

Payback Period Days

0