BNBCalc Short Term Rental Rental Arbitrage Analysis Vico Cappuccinelle, Napoli, Campania, 80135

4 bed • 2 bath • 10 guests • €0

BNB

Calc

Annual Revenue

€71,261

Profit (Cash Flow)

€35,844

Cash on Cash Return

505.9%

Annual Revenue

€71,261

AirDNA projects €243/night at 62% occupancy ($54,915). Airbtics projects €287/night at 68% occupancy ($71,261). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, €287 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€43,399	€70,430	€97,486	€153,051
Occupancy	59%	68%	78%	86%
Nightly Rate	€199	€281	€338	€481

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Culture byCasaNapoletana, Arte e Storia nel Centro	€87,920	€319	75%	4	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (119)
Napoli Central City entire apartement	€31,735	€202	43%	4	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (98)
Terraced Panoramic Rooftop in the Historic Center	€63,611	€229	75%	4	4	1	€115	❌	❌	✅	Y / Y	⭐️ 5 (12)
Casa Sofia Apt	€65,088	€231	77%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Marble House Naples - Luxury Apartment by Mamalu	€85,642	€362	64%	4	3	3	€86	❌	❌	❌	Y / Y	⭐️ 5 (58)
Domus Borbonica, Via Toledo 55	€158,496	€502	86%	4	4	1	€58	❌	❌	✅	Y / Y	⭐️ 4 (3)
Salvator Rosa Metro Roomy Flat x8 with Balcony	€30,971	€91	91%	4	2	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (127)
Casa Toledo - Piazza Municipio Luma Home	€52,990	€194	73%	4	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (51)
Modern Hospitality Naples Exclusive Stay	€84,145	€277	82%	4	3	2	€96	❌	❌	✅	Y / Y	⭐️ 5 (39)
Tribù - stylish apartment centrally	€56,459	€240	64%	4	3	2	€46	❌	❌	❌	N / Y	⭐️ 5 (107)
I Tesori di Napoli Guest House/B&B/Apartament	€70,745	€242	80%	4	4	1	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Magma Urban	€179,514	€666	73%	4	3.5	2	€96	❌	✅	✅	Y / Y	⭐️ 4.5 (13)
Una terrazza al Museo	€74,176	€290	68%	4	3	3	€82	❌	❌	❌	Y / Y	⭐️ 5 (122)
In the Heart of Naples - Porta Medina Apartment x8	€46,237	€179	68%	4	2	2	€87	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Spaccanapoli House: appartamento intero	€32,029	€87	100%	4	2.5	2	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Donna Raffa Home casa con terrazza panoramica	€87,972	€306	78%	4	3	3	€96	❌	❌	❌	N / Y	⭐️ 5 (117)
My Loft in Naples	€93,446	€379	67%	4	2.5	2	€144	❌	❌	✅	Y / Y	⭐️ 5 (43)
casa vacanza zona duomo Napoli	€56,937	€187	83%	4	2	1	€0	❌	❌	✅	N / N	⭐️ 5 (11)
Cerasiello-apartment	€119,807	€332	97%	4	4	1	€103	❌	❌	❌	N / Y	⭐️ 4.5 (69)
Diletto a Napoli - design apartment	€169,717	€505	91%	4	4	1	€111	❌	❌	❌	N / Y	⭐️ 4.5 (10)
Casa Miracoli 40	€65,349	€298	60%	4	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Large & Fabulous Near Madre Museum - 4BedRooms	€72,473	€285	69%	4	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (21)
Appartamento Napoli lussuoso	€70,990	€311	62%	4	4	31	€48	❌	❌	✅	Y / Y	⭐️ 5 (50)
Intero alloggio - Centro storico - via tribunali	€51,954	€167	85%	4	4	2	€0	❌	❌	❌	N / Y	⭐️ 5 (33)
Appartamento Napoli Centro - 8 posti letto	€47,256	€287	45%	4	3	31	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Napoli Centro Antico 167	€59,054	€212	76%	4	3.5	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (36)
GrandApartments via Duomo Napoli	€113,760	€533	58%	4	3	1	€142	✅	✅	❌	Y / Y	⭐️ 4.6 (71)
Casa Lalla Vomero	€27,518	€127	58%	4	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (69)
Moderno appartamento 8 posti letto e 3 bagni	€87,541	€294	81%	4	3	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (10)
4bdr apartment near National Museum	€56,428	€440	35%	4	2	3	€67	❌	✅	❌	Y / Y	⭐️ 5 (7)
Guest House for Group with Parking	€33,717	€244	37%	4	2	2	€96	❌	❌	❌	Y / Y	⭐️ 5 (3)
Gran Maison Toledo - perfect for large groups	€57,738	€267	59%	4	4	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (6)
GrandApartments piazza Carità Napoli	€52,994	€215	66%	4	3	2	€142	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Carità Grandi Residenze Napoli	€61,357	€299	56%	4	2.5	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
GrandApartments via Toledo Napoli	€89,591	€388	62%	4	4	1	€142	❌	✅	❌	Y / Y	⭐️ 4.7 (41)
Palazzo Firrao \| Napoli	€70,839	€480	39%	4	2	2	€181	❌	❌	✅	N / Y	⭐️ 5 (6)
House Gallo Casa vacanze appartamento 145 mq	€33,601	€141	65%	4	2	3	€0	❌	❌	❌	Y / N	⭐️ 5 (24)
le casette di lam x 8	€35,321	€172	56%	4	4	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
b&b don Mimì Appartamento	€82,135	€356	63%	4	4	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Quartieri Spagnoli Apartment	€46,987	€163	77%	4	2	2	€28	❌	❌	✅	Y / N	⭐️ 4.5 (12)

Return Metrics

505.91% 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)	€35,844	€71,688	€107,532	€143,376	€179,220	€358,441	€1,075,325
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	€35,844	€71,688	€107,532	€143,376	€179,220	€358,441	€1,075,325

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

505.91%

Payback Period Days

Return on Investment

505.91%

Vico Cappuccinelle Napoli, Campania, 80135

4 bed • 2 bath • 10 guests

Monthly Rent

€71,261

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €243/night at 62% occupancy ($54,915.77). Airbtics projects €287/night at 68% occupancy ($71,261).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€71,606

Avg annual revenue

68%

Avg occupancy rate

€287

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

€25k

€75k

€125k

€180k

€35,844

Profit

Revenue

€71,261

Operating Expenses

€16,217

Operating Income

€55,044

Net Effective Rent

€19,200

Profit (Cash Flow)

€35,844

€7,085

Cash Investment

Renos & Furnishing

€6,996

Setup Costs

€89

Total

€7,085

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

505.91%

Payback Period Days