BNBCalc Short Term Rental Rental Arbitrage Analysis Via Teocle, Giardini Naxos, Sicilia, 98035

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€15,366

Profit (Cash Flow)

-€9,378

Cash on Cash Return

-240.7%

Annual Revenue

€15,366

AirDNA projects €52/night at 61% occupancy ($11,571). Airbtics projects €78/night at 54% occupancy ($15,366). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 54% occupancy rate, €78 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,836	€14,473	€21,084	€34,580
Occupancy	37%	54%	64%	83%
Nightly Rate	€57	€72	€88	€111

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Maria - a due passi dal mare Giardini-Naxos	€9,890	€65	38%	1	1	3	€24	❌	❌	❌	Y / Y	⭐️ 4.2 (28)
Tortuga Residence	€12,922	€80	38%	1	1	3	€48	✅	❌	✅	Y / Y	⭐️ 0 (0)
Giardini Naxos Apartment x4 with Balcony	€13,140	€52	63%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Casa vacanze con piscina e posto auto	€9,261	€72	32%	1	1	3	€24	✅	❌	❌	Y / Y	⭐️ 4.3 (13)
Naxos Sicilian Luxury Apartment	€14,932	€61	67%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Attico vista mozzafiato a 200mt dal mare	€15,988	€70	62%	1	1	3	€39	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Suite Isavì - Exclusive Stay	€15,783	€77	53%	1	1	3	€58	❌	✅	✅	Y / Y	⭐️ 4.4 (15)
Casa Gioia - Giardini Naxos	€8,532	€49	46%	1	1	3	€29	✅	❌	❌	Y / Y	⭐️ 5 (41)
bilocale a Giardini Naxos	€11,736	€82	37%	1	1	3	€14	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Appartamento" Da Nella"	€12,316	€58	57%	1	1	4	€14	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Suggestive & Airy Seaview A1 (Oikos Taormina)	€19,923	€71	75%	1	1	4	€29	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
Appartamento con posto auto a 2 passi dal mare	€11,243	€48	63%	1	1	3	€12	❌	❌	❌	N / Y	⭐️ 4.9 (56)
Casa"Sole Naxos" a pochi minuti a piedi dal centro	€10,596	€47	61%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Balcony with sea view- 1 Minute to the beach	€6,163	€36	44%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.6 (44)
Apartamento Bianco - piscina e spiaggia!	€18,764	€93	54%	1	1	4	€29	✅	❌	❌	Y / Y	⭐️ 4.6 (16)
Casa Di Paola - Giardini Naxos	€10,365	€57	47%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
On the beach - Mari's house - WIFI	€17,200	€57	82%	1	1	6	€0	❌	❌	✅	N / Y	⭐️ 4.9 (158)
Villa degli agrumi - Appartamento Mandarino	€15,948	€61	71%	1	1	4	€24	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Appartamento 20 metri dal Mare	€22,153	€96	63%	1	2	2	€20	❌	❌	❌	Y / N	⭐️ 5 (3)
Wonderful Italy \| Casa delle Sardine	€12,521	€55	59%	1	1	1	€73	❌	❌	❌	N / Y	⭐️ 4.5 (3)
I giardini di Naxos apartment	€29,865	€166	49%	1	1	6	€39	❌	❌	❌	Y / Y	⭐️ 5 (2)
Naxos Loft	€20,809	€147	36%	1	1	3	€39	❌	❌	❌	N / N	⭐️ 0 (0)
Naxos Loft	€46,622	€136	92%	1	1	3	€58	❌	❌	❌	Y / N	⭐️ 4.2 (8)
Le Ancorette	€21,711	€86	69%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful apartment 50m from Recanati beach	€17,503	€74	64%	1	1	5	€39	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Baia Degli Dei Bilo Close To Taormina	€13,978	€65	55%	1	1	1	€137	❌	❌	❌	N / Y	⭐️ 0 (0)
Attico incantevole sul Mare	€31,464	€143	60%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Vacanze al mare di Recanati	€27,373	€78	96%	1	1	6	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Casa Azul	€8,238	€61	36%	1	1	7	€24	❌	❌	❌	Y / Y	⭐️ 5 (1)
Ipanema House	€20,419	€80	70%	1	1	6	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
piccola casa di charme	€9,074	€64	39%	1	1	2	€39	❌	❌	✅	Y / N	⭐️ 5 (2)
Atena by Interhome	€39,003	€107	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Pochi passi dal mare .Giardini Naxos (Taormina)2	€6,133	€43	39%	1	1	5	€29	❌	❌	❌	Y / N	⭐️ 5 (2)
Bilocale a Giardini Naxos-Recanati	€12,296	€108	31%	1	1	7	€30	❌	❌	❌	Y / Y	⭐️ 5 (1)
BAIA DEGLI DEI Living La Nike - a 30 MT dal mare	€32,037	€93	94%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (9)

Return Metrics

-240.73% 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)	-€9,377	-€18,755	-€28,132	-€37,510	-€46,887	-€93,775	-€281,326
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	-€9,377	-€18,755	-€28,132	-€37,510	-€46,887	-€93,775	-€281,326

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-240.73%

Payback Period Days

Return on Investment

-240.73%

Via Teocle Giardini Naxos, Sicilia, 98035

1 bed • 1 bath • 1 guests

Monthly Rent

€15,366

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €52/night at 61% occupancy.Projected nightly rate is €78/night at 54% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€15,994

Avg annual revenue

54%

Avg occupancy rate

€78

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

€30k

€50k

-€9,378

Profit

Revenue

€15,366

Operating Expenses

€12,744

Operating Income

€2,622

Net Effective Rent

€12,000

Profit (Cash Flow)

-€9,378

€3,895

Cash Investment

Renos & Furnishing

€3,806

Setup Costs

€90

Total

€3,895

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-240.73%

Payback Period Days