BNBCalc Short Term Rental Rental Arbitrage Analysis Via Principe Umberto, Alghero, Sardegna, 07041

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€30,636

Profit (Cash Flow)

-€11,891

Cash on Cash Return

-372.5%

Annual Revenue

€30,636

AirDNA projects €107/night at 49% occupancy ($19,111). Airbtics projects €102/night at 62% occupancy ($23,083). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, €116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,527	€23,256	€32,271	€46,039
Occupancy	50%	67%	72%	83%
Nightly Rate	€78	€92	€116	€146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Piazza del Teatro, Old Town, Light, Airy Apartment	€21,811	€81	70%	1	1	4	€47	❌	❌	❌	Y / Y	⭐️ 4.6 (42)
Sweet Hospitality - Apartments® \| Ferret24	€36,214	€109	91%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (124)
Vista Capo	€14,057	€50	75%	1	1	1	€36	❌	❌	❌	N / Y	⭐️ 4.5 (47)
Historical Centrum Apartment near the Cathedral	€14,923	€84	43%	1	1	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (75)
"La Mirada" , appartamento con magnifica vista	€42,659	€166	70%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (17)
Alghero Old Town Piazza Civica	€50,124	€132	100%	1	1	5	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (117)
Sweet Hospitality - Apartments® \| Simon26	€29,768	€115	71%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Casa Maria - apartment in the old town of Alghero	€46,205	€145	86%	1	1	3	€83	❌	❌	❌	Y / Y	⭐️ 5 (33)
Lucia Minerva 18	€12,340	€50	66%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (139)
Casa vacanza Pirandello	€17,869	€104	47%	1	1	31	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Sweet Loft in posizione favolosa ❤(Cod. Iun P8227)	€24,637	€95	68%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (87)
Casa Vacanza a pochi metri dai bastioni di Alghero	€36,633	€121	82%	1	1	4	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Casa Txa Rosa	€21,034	€72	80%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (110)
Home de Mar Atlantico	€46,670	€180	71%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (31)
CasaDuccio1 High End Room in the heart of the city	€24,983	€77	89%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (262)
Casa Minorca centro storico di Alghero	€29,277	€159	47%	1	1	31	€52	❌	❌	✅	N / Y	⭐️ 4.5 (5)
La finestra su Alghero	€16,758	€86	51%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (21)
Apartment Cavour	€14,040	€83	45%	1	1	2	€16	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
La Posentet	€9,847	€44	59%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 3.5 (9)
Lovely Studio in the heart of Alghero	€13,273	€89	36%	1	1	3	€42	❌	❌	❌	N / Y	⭐️ 4.5 (19)
Hillary's Loft (cod. iun P4138)	€34,874	€136	68%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (228)
Appartamento incantevole NiMa	€31,300	€137	62%	1	1	3	€31	❌	❌	❌	N / Y	⭐️ 5 (71)
Alghero sweet home	€16,851	€116	34%	1	2	7	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Chantal Apartment	€13,235	€49	71%	1	1	1	€38	❌	❌	❌	N / Y	⭐️ 4.5 (46)
Catalogna10 Loft Suite1	€26,305	€86	80%	1	1	3	€42	❌	❌	❌	N / Y	⭐️ 5 (16)
Mini Loft with a glimpse of the sea	€19,696	€64	83%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (98)
City Center blue, appartamento al centro	€13,839	€107	31%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Mistral Home	€13,807	€65	58%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (21)
Alguer Relais - Appartamento Luna	€49,241	€252	53%	1	2	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (1)
Sardinia Re - Sea View Casa Sole	€37,101	€140	69%	1	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Appartamento incantevole Little Flower	€21,838	€103	57%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 0 (2)
Delizioso appartamento centro storico	€28,644	€114	68%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (62)
B&B Frori	€24,105	€103	64%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (17)
Suite Zaccaria:Exclusive Suite w/ private entrance	€21,661	€102	56%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.5 (44)
Suite Principe Umberto: Alghero Centralissima	€12,821	€81	42%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 4.5 (240)
Centro Storico con terrazzo "Orange" WiFi	€20,465	€70	80%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (147)
Centro Storico, tipico piano terra "Blue" WiFi	€18,164	€70	71%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (116)
Prince House open space, wifi, a/c, all comforts!	€20,818	€90	63%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.5 (6)

Return Metrics

-372.52% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€11,890	-€23,781	-€35,672	-€47,563	-€59,454	-€118,908	-€356,726
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	-€11,890	-€23,781	-€35,672	-€47,563	-€59,454	-€118,908	-€356,726

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-372.52%

Payback Period Days

Return on Investment

-372.52%

Via Principe Umberto Alghero, Sardegna, 07041

1 bed • 1 bath • 2 guests

Monthly Rent

€30,636

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €107/night at 49% occupancy ($19,111.8). Airbtics projects €102/night at 62% occupancy ($23,083).

Occupancy Rate

Top 33% 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.

€24,209

Avg annual revenue

62%

Avg occupancy rate

€102

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

€20k

€35k

€50k

-€11,891

Profit

Revenue

€30,636

Operating Expenses

€12,527

Operating Income

€18,109

Net Effective Rent

€30,000

Profit (Cash Flow)

-€11,891

€3,192

Cash Investment

Renos & Furnishing

€3,095

Setup Costs

€97

Total

€3,192

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-372.52%

Payback Period Days