BNBCalc Short Term Rental Rental Arbitrage Analysis Via Principe di Granatelli, Palermo, PA, Italy

4 bed • 4 bath • 8 guests • €0

BNB

Calc

Annual Revenue

€84,331

Profit (Cash Flow)

€54,052

Cash on Cash Return

678.1%

Annual Revenue

€84,331

AirDNA projects €270/night at 65% occupancy ($64,122). Airbtics projects €236/night at 72% occupancy ($61,993). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 84% occupancy rate, €275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,589	€49,283	€85,523	€123,483
Occupancy	61%	72%	84%	95%
Nightly Rate	€122	€185	€275	€350

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
MolteVolte Rooms - Appartamento	€55,656	€179	84%	4	3	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (39)
Re Federico Apartment	€32,835	€90	100%	4	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (30)
Casa Gioia few steps from Teatro Massimo	€51,284	€136	100%	4	2	1	€46	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
“La Dimora dei teatri luxury”	€72,243	€350	56%	4	3	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Vela house charming front of the sea	€99,367	€324	83%	4	2	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (38)
Amazing Flat, Palermo centre - castelnuovo rooms	€61,073	€179	93%	4	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (11)
Nice flat in the heart of Palermo	€49,395	€143	93%	4	3	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (284)
Stylish city-centre designer apartment	€95,999	€274	95%	4	6	2	€97	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Casa Mercede	€24,531	€92	70%	4	2	1	€62	❌	❌	✅	Y / Y	⭐️ 4.5 (214)
Cathedral Views Luxe 4 bedrooms +3 bathroom	€69,410	€362	51%	4	3	2	€73	❌	❌	✅	Y / Y	⭐️ 5 (13)
Via Libertà Roomy Apartment	€38,263	€115	87%	4	2	1	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Palazzo Caltagirone doppia Suite	€95,400	€385	67%	4	3	2	€82	❌	❌	❌	N / Y	⭐️ 5 (1)
La Mia Casa	€21,243	€57	100%	4	1	3	€31	❌	❌	✅	Y / Y	⭐️ 5 (181)
Duchi Home Holiday Loc.breveCIN it082053C2pjtovfsq	€20,256	€86	63%	4	2	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (19)
Allòft Palermo Old Center Apartment - Cathedral	€79,784	€347	62%	4	5	1	€97	❌	❌	✅	N / Y	⭐️ 5 (180)
Bright apartment in "Art Nouveau" building 10 PAX	€54,562	€178	83%	4	3	2	€103	❌	❌	❌	Y / Y	⭐️ 4.7 (135)
Wonderful Italy \| Torremuzza Apartment + Courtyard	€49,814	€195	69%	4	3	1	€186	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Teatro Massimo City Center Apartment #5 w/laundry	€67,305	€250	73%	4	4	2	€123	❌	❌	❌	Y / Y	⭐️ 5 (43)
Casa4Casa Apartments	€17,236	€65	71%	4	4	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (23)
big flat in the heart of Palermo	€45,261	€332	37%	4	3	2	€31	❌	✅	❌	Y / Y	⭐️ 4.7 (9)
Casa storica e colorata nel cuore della città	€61,866	€278	60%	4	3	1	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Segesta Home \| Comfort and Elegance	€20,725	€97	57%	4	3	3	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
La Querencia Appartamento Palermo Maqueda, Massimo	€70,151	€318	60%	4	4	1	€41	❌	❌	❌	N / Y	⭐️ 4.5 (32)
A casa di Enza B&B	€73,697	€262	77%	4	4	2	€0	❌	❌	❌	N / Y	⭐️ 5 (19)
Grand Apart - centro storico	€23,219	€94	67%	4	3	4	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Dante 58	€59,292	€192	84%	4	4	1	€21	❌	❌	❌	N / Y	⭐️ 4.8 (101)
iFlat \| Dalla Zia Anna	€54,345	€209	68%	4	4	2	€155	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Casa Migliore	€31,372	€124	69%	4	1	3	€26	❌	❌	❌	N / Y	⭐️ 5 (1)
appartamento nel centro di Palermo Corner Rome	€53,444	€146	100%	4	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Ninohouse	€25,570	€116	60%	4	2	2	€0	❌	✅	❌	N / Y	⭐️ 5 (3)
Bentivegna House	€51,919	€159	89%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
iFlat \| Palazzo Ragusi	€74,921	€262	75%	4	4	2	€159	❌	❌	❌	Y / Y	⭐️ 5 (81)
Apartment with Terrace Cathedral exclusive use	€94,365	€355	72%	4	4	1	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
PalermiT'amo Apartment	€52,004	€168	84%	4	4	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (220)
A Casa di Anna Apartment	€46,777	€157	81%	4	4	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (4)
Dimora Torremuzza - Palermo Kalsa	€62,882	€220	77%	4	4	1	€93	❌	❌	❌	Y / Y	⭐️ 5 (252)
ELEGANTE CASAVACANZA CENTRO STORICO	€16,530	€57	78%	4	2	2	€31	❌	✅	❌	Y / Y	⭐️ 4.3 (91)
Residenza d'epoca Piazza Borsa	€37,192	€207	48%	4	4	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (64)

Return Metrics

678.09% 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)	€54,052	€108,104	€162,157	€216,209	€270,261	€540,523	€1,621,570
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	€54,052	€108,104	€162,157	€216,209	€270,261	€540,523	€1,621,570

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

678.09%

Payback Period Days

Return on Investment

678.09%

Via Principe di Granatelli Palermo, Sicilia, 90139

4 bed • 4 bath • 8 guests

Monthly Rent

€84,331

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is €270/night at 65% occupancy.Projected nightly rate is €236/night at 72% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€54,578

Avg annual revenue

72%

Avg occupancy rate

€236

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

€15k

€60k

€100k

€150k

€54,052

Profit

Revenue

€84,331

Operating Expenses

€18,278

Operating Income

€66,052

Net Effective Rent

€12,000

Profit (Cash Flow)

€54,052

€7,971

Cash Investment

Renos & Furnishing

€7,876

Setup Costs

€95

Total

€7,971

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

678.09%

Payback Period Days