Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Via Poli, Portici, Campania, 80055

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€22,823

Profit (Cash Flow)

€5,758

Cash on Cash Return

180.4%

Annual Revenue

€22,823

AirDNA projects €62/night at 51% occupancy ($11,571). Airbtics projects €75/night at 57% occupancy ($15,559). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, €84 rate per night.

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

Percentiles25%50%75%90%
Revenue€8,612€14,579€23,390€32,894
Occupancy40%58%74%82%
Nightly Rate€57€67€84€108

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
€17,806
€73
65%
122€16❌❌❌Y / Y⭐️ 4.8 (24)
€18,760
€63
79%
121€16❌❌✅Y / Y⭐️ 4.5 (43)
€10,015
€60
43%
111€16❌❌✅Y / Y⭐️ 4.7 (19)
€6,653
€59
30%
111€16❌❌✅N / Y⭐️ 4.7 (38)
€26,588
€106
67%
114€31❌❌✅Y / Y⭐️ 5 (3)
€21,869
€74
81%
111€0❌❌✅N / Y⭐️ 4.5 (10)
€18,188
€50
96%
111€11❌❌❌Y / Y⭐️ 4.8 (95)
€16,956
€67
68%
111€16❌❌✅N / N⭐️ 4.8 (7)
€7,353
€67
30%
111€0❌❌❌Y / Y⭐️ 4.7 (23)
€10,821
€42
67%
111€21❌❌✅N / Y⭐️ 4.5 (10)
€10,564
€52
54%
111€5❌❌❌N / Y⭐️ 0 (0)
€24,498
€80
81%
111€31❌❌❌N / Y⭐️ 4.9 (9)
€13,720
€80
46%
111€21❌❌✅N / N⭐️ 4 (1)
€11,901
€65
50%
111€0❌❌❌N / Y⭐️ 5 (107)
€8,334
€50
46%
113€0❌❌✅N / Y⭐️ 4.5 (5)
€14,981
€107
38%
113€37❌❌✅Y / Y⭐️ 4.7 (31)
€15,528
€46
93%
111€0❌❌✅Y / Y⭐️ 5 (49)
€13,045
€66
54%
111€0❌❌✅Y / Y⭐️ 4.4 (35)
€6,390
€42
40%
111€11❌❌✅N / Y⭐️ 4.8 (37)
€14,302
€59
66%
111€0❌❌✅N / Y⭐️ 5 (4)
€10,306
€80
33%
112€25❌❌❌N / Y⭐️ 4.9 (33)
€25,790
€117
60%
112€0❌❌❌Y / Y⭐️ 4.5 (7)
€14,458
€53
74%
111€0❌❌✅N / Y⭐️ 4.7 (12)
€13,812
€70
54%
111€0❌❌✅Y / Y⭐️ 4.7 (24)
€15,864
€56
77%
112€0❌❌✅Y / Y⭐️ 5 (7)
€11,083
€76
40%
111€0❌❌❌N / Y⭐️ 5 (11)
€27,985
€98
78%
112€0❌❌❌Y / Y⭐️ 4.8 (82)
€19,147
€92
56%
112€11❌❌✅N / Y⭐️ 5 (1)
€10,792
€30
98%
121€0❌❌❌N / Y⭐️ 4.3 (35)
€13,152
€37
97%
112€13❌❌✅Y / Y⭐️ 4.9 (92)
€17,031
€58
77%
111€21❌❌✅Y / Y⭐️ 5 (14)
€21,102
€83
67%
112€26❌❌✅N / Y⭐️ 5 (1)
€12,234
€80
42%
112€0❌❌✅N / N⭐️ 4.8 (10)
€13,434
€60
61%
111€0❌❌❌N / Y⭐️ 4.8 (8)
€30,150
€119
69%
122€0❌❌❌Y / Y⭐️ 5 (23)

Return Metrics

180.42% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€5,757€11,515€17,273€23,031€28,789€57,578€172,735
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€5,757€11,515€17,273€23,031€28,789€57,578€172,735

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

180.42%

Payback Period Days

202

Return on Investment

180.42%

property-location

Via Poli Portici, Campania, 80055

1 bed • 1 bath • 4 guests

€22,823

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €62/night at 51% occupancy ($11,571.07). Airbtics projects €75/night at 57% occupancy ($15,559).

Top 26% of comparables

Top 26% 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.

€14,810

Avg annual revenue

57%

Avg occupancy rate

€75

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

€20k

€30k

Sign up to see the data on 40 all comparables

€5,758

Profit

Revenue

€22,823

Operating Expenses

€11,665

Operating Income

€11,158

Net Effective Rent

€5,400

Profit (Cash Flow)

€5,758

€3,191

Cash Investment

Renos & Furnishing

€3,094

Setup Costs

€97

Total

€3,191

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

180.42%

Payback Period Days

202