BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Via Pugliano, Ercolano, Metropolitan City of Naples, Italy

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€13,195

Profit (Cash Flow)

-€2,592

Cash on Cash Return

-89.2%

Annual Revenue

€13,195

AirDNA projects €65/night at 46% occupancy ($10,838). Airbtics projects €65/night at 56% occupancy ($13,194). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, €65 rate per night.

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

Percentiles25%50%75%90%
Revenue€8,363€12,921€18,126€28,051
Occupancy44%57%65%78%
Nightly Rate€50€60€74€96

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
Anim Suite nel cuore di Ercolano

No image available

€6,949
€42
43%
111€10❌❌✅N / Y⭐️ 5 (48)
monolocale Ercolano scavi

No image available

€15,170
€69
59%
111€10❌❌✅N / Y⭐️ 0 (2)
Casa vacanza centro Ercolano

No image available

€7,692
€51
41%
111€0❌❌❌Y / Y⭐️ 5 (6)
Grazia House Ercolano nel centro storico

No image available

€12,724
€56
61%
111€14❌❌✅N / Y⭐️ 5 (9)
Apartament Valletti 1

No image available

€10,146
€46
59%
111€34❌❌❌N / Y⭐️ 4.5 (17)
Soggiorno tra storia e design - la Domus

No image available

€13,171
€54
63%
112€34❌❌✅Y / Y⭐️ 5 (72)
Residenza Agli Scavi

No image available

€13,564
€65
54%
112€34❌❌✅Y / Y⭐️ 4.5 (28)
Casa Maria room and apartament

No image available

€8,747
€57
40%
111€14❌❌✅Y / Y⭐️ 4.7 (19)
Casa buono

No image available

€9,770
€47
57%
112€0❌❌❌N / Y⭐️ 5 (157)
Apartment Valletti 2

No image available

€10,052
€45
58%
111€34❌❌❌N / Y⭐️ 4.5 (22)
Pignalver Terrace

No image available

€12,931
€53
66%
113€28❌❌✅N / Y⭐️ 5 (192)
Villa Ulisse - Nausicaa

No image available

€20,784
€111
51%
112€0❌❌❌Y / Y⭐️ 4.5 (7)
c’era una volta ‘o vascio

No image available

€13,972
€42
90%
111€0❌❌✅Y / Y⭐️ 5 (71)
casa vacanze Le Ginestre

No image available

€24,473
€96
68%
114€28❌❌✅Y / Y⭐️ 5 (3)
la casetta del marinaio ( CAPRI )

No image available

€16,075
€44
97%
111€10❌❌❌Y / Y⭐️ 4.8 (95)
Casa Daniela

No image available

€18,073
€74
65%
11.52€14❌❌❌Y / Y⭐️ 5 (24)
intero appartamento, monolocale

No image available

€15,369
€58
72%
111€0❌❌✅N / Y⭐️ 5 (5)
San Ciro's Apartment

No image available

€11,990
€50
62%
111€19❌❌✅N / Y⭐️ 4.5 (10)
casa Al vino

No image available

€15,090
€63
64%
11.531€14❌❌✅Y / Y⭐️ 4.5 (46)
Guest Amatur

No image available

€10,596
€74
39%
112€0❌❌✅N / N⭐️ 5 (10)
Pietrantica guest house

No image available

€10,570
€67
43%
111€0❌❌❌N / Y⭐️ 5 (11)
Mediterraneo Apartment

No image available

€33,601
€131
69%
112€19❌❌❌Y / Y⭐️ 4.8 (4)
NALDI ROOM - soluzione doppia

No image available

€8,717
€49
49%
113€0❌❌✅N / Y⭐️ 4 (5)
pignalver apartment

No image available

€14,377
€60
65%
113€34❌❌✅Y / Y⭐️ 5 (149)
Barbara Apartment

No image available

€12,498
€61
56%
111€0❌❌❌N / Y⭐️ 5 (10)
San Ciro's Suite

No image available

€13,994
€60
61%
111€19❌❌✅Y / Y⭐️ 5 (16)
Villa Pasqualina - Sobrietà & Semplicità

No image available

€9,931
€51
52%
111€4❌❌❌N / Y⭐️ 0 (0)
Vittoria’s Apartment

No image available

€12,634
€82
42%
111€0❌❌✅Y / Y⭐️ 5 (13)
Appartamento B&B La Fenice

No image available

€8,248
€66
34%
1131€0❌❌❌Y / Y⭐️ 4.5 (23)
Villa Ulisse - Circe

No image available

€17,321
€93
51%
112€0❌❌❌Y / Y⭐️ 5 (84)
Dimora Gioia

No image available

€22,518
€104
59%
122€0❌❌❌Y / Y⭐️ 5 (41)
Appartamento b&b Terry Ercolano Napoli

No image available

€12,513
€65
53%
112€0❌❌✅N / Y⭐️ 5 (46)
Mediterraneo Apartment

No image available

€14,878
€81
50%
111€0❌❌❌Y / Y⭐️ 5 (4)
monolocale zona centrale

No image available

€10,091
€35
78%
112€0❌❌❌Y / Y⭐️ 5 (13)
Portici-Centrale,Mare e Stazione

No image available

€32,082
€96
91%
111€0❌❌✅Y / Y⭐️ 5 (6)
Freddy's house, smart apartment Naples

No image available

€12,517
€76
45%
1131€0❌❌❌Y / Y⭐️ 5 (13)
casa mary

No image available

€10,609
€35
82%
115€0❌❌❌N / Y⭐️ 4.5 (6)

Return Metrics

-89.19% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€2,591-€5,183-€7,775-€10,367-€12,958-€25,917-€77,753
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-€2,591-€5,183-€7,775-€10,367-€12,958-€25,917-€77,753

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-89.19%

Payback Period Days

0

Return on Investment

-89.19%

property-location

Via Pugliano Ercolano, Campania, 80056

1 bed • 1 bath • 2 guests

€13,195

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €65/night at 46% occupancy.Projected nightly rate is €65/night at 56% occupancy.

Top 53% of comparables

Top 44% 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.

€13,576

Avg annual revenue

56%

Avg occupancy rate

€65

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

€25k

€35k

Sign up to see the data on 40 all comparables

-€2,592

Profit

Revenue

€13,195

Operating Expenses

€9,786

Operating Income

€3,408

Net Effective Rent

€6,000

Profit (Cash Flow)

-€2,592

€2,906

Cash Investment

Renos & Furnishing

€2,817

Setup Costs

€88

Total

€2,906

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-89.19%

Payback Period Days

0