BNBCalc Short Term Rental Rental Arbitrage Analysis 39 Via del Risorgimento, Numana, Marche, 60026

2 bed • 2 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€28,749

Profit (Cash Flow)

€13,354

Cash on Cash Return

223.0%

Annual Revenue

€28,749

AirDNA projects €116/night at 54% occupancy ($22,910). Airbtics projects €129/night at 63% occupancy ($29,652). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, €125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,727	€27,729	€43,019	€53,995
Occupancy	51%	62%	73%	84%
Nightly Rate	€99	€120	€158	€172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento incantevole vista mare a Numana	€38,240	€103	99%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (50)
La casa di pietra sul Conero	€30,077	€122	66%	2	1	3	€49	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
La casa nel Blu	€31,225	€86	96%	2	1	6	€29	❌	❌	✅	Y / Y	⭐️ 5 (21)
Il fiore del Conero	€21,039	€146	38%	2	1	2	€29	✅	❌	✅	Y / Y	⭐️ 4.9 (17)
Appartamento a Numana con giardino	€10,409	€61	41%	2	1	6	€39	❌	❌	✅	Y / Y	⭐️ 4.6 (32)
La Casa di Patri Sirolo Riviera del Conero	€16,791	€142	32%	2	1	7	€49	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
N194 - Numana, apartment with garden	€25,690	€113	57%	2	1	1	€132	❌	❌	✅	Y / N	⭐️ 5 (1)
N203 - Numana, large apartment with porch	€38,627	€174	58%	2	1	1	€117	❌	❌	❌	Y / N	⭐️ 4 (5)
N172 - Numana, apartment with garden	€38,111	€117	84%	2	1	1	€132	❌	❌	❌	Y / N	⭐️ 0 (0)
moderno appartamento panoramico nel cuore a Numana	€32,621	€123	72%	2	1	2	€49	❌	❌	❌	Y / N	⭐️ 4.6 (30)
N271 - Numana, apartment in the center	€34,526	€118	78%	2	1	1	€118	❌	❌	❌	Y / N	⭐️ 5 (1)
N263 - Numana, heaven-earth in the historic centre	€42,047	€160	70%	2	1	1	€117	❌	❌	❌	Y / N	⭐️ 0 (0)
N157 - Numana, apartment with garden in the center	€37,998	€170	58%	2	1	1	€117	❌	❌	✅	Y / N	⭐️ 4.5 (2)
A due passi dal centro di Numana, con posto auto	€19,841	€78	68%	2	1	3	€59	❌	❌	❌	Y / N	⭐️ 0 (0)
N148 - Numana, apartment 350mt from the sea	€29,891	€159	49%	2	1	2	€117	❌	❌	✅	Y / N	⭐️ 0 (0)
N050 - Numana, apartment in the center	€31,676	€108	78%	2	1	1	€117	❌	❌	✅	Y / N	⭐️ 0 (0)
N037 - Numana, apartment near the sea	€44,103	€158	73%	2	1	1	€132	❌	❌	✅	Y / N	⭐️ 4.5 (3)
Cielo terra "Luna" [centro, pietra del Conero]	€14,816	€74	54%	2	1	4	€59	❌	❌	❌	Y / N	⭐️ 4 (4)
Trilocale Torre in pietra del Conero a Numana	€12,850	€68	48%	2	1	3	€59	❌	❌	✅	Y / N	⭐️ 4 (3)
N219 - Numana, three-room apartment in the center	€37,462	€115	83%	2	1	1	€118	❌	❌	✅	Y / N	⭐️ 4 (1)
appartamento con gran terrazzo nel cuore di Numana	€23,606	€118	54%	2	1	7	€56	❌	❌	❌	Y / N	⭐️ 4.2 (4)
Artist's house - Wonderful house in Numana	€48,048	€147	88%	2	1	1	€132	❌	❌	✅	Y / N	⭐️ 4.2 (4)
250 - Vicino al centro con giardino	€39,609	€144	75%	2	1	7	€0	❌	❌	✅	Y / N	⭐️ 4 (1)
Trilocale Annamaria con a/c e garage a Numana	€14,853	€78	52%	2	1	4	€59	❌	❌	❌	Y / N	⭐️ 5 (1)
N261 - Numana, three-room apartment	€38,089	€162	60%	2	1	1	€123	❌	❌	❌	Y / N	⭐️ 0 (0)
N248 - Numana, apartment overlooking the sea	€35,115	€162	57%	2	1	1	€118	❌	❌	❌	Y / N	⭐️ 0 (0)
N035 - Numana, three-room apartment 100 meters from the sea	€41,230	€172	61%	2	1	2	€69	❌	❌	❌	Y / N	⭐️ 4.8 (5)
N139 - Numana, apartment in the center	€38,934	€158	64%	2	1	1	€162	❌	❌	❌	Y / N	⭐️ 5 (1)
R31 - Numana: trilocale con terrazzo vista mare	€36,644	€103	97%	2	1	2	€78	❌	❌	❌	Y / N	⭐️ 5 (1)
N237-Numana, apartment 100 meters from the center	€44,845	€234	49%	2	1	1	€117	❌	❌	❌	Y / N	⭐️ 4.5 (3)
N143 - Numana, apartment 100 meters from the sea	€29,128	€118	65%	2	1	1	€118	❌	❌	✅	Y / N	⭐️ 0 (0)
Via Flaminia, 19 - Via Flaminia 19	€30,475	€201	39%	2	1	1	€197	❌	❌	❌	Y / Y	⭐️ 3 (1)
Eden Conero San Michele Numana	€70,170	€258	73%	2	1	1	€68	❌	❌	❌	Y / N	⭐️ 0 (0)
R07 - Trilocale con terrazzo e garage	€21,912	€103	57%	2	1	2	€78	❌	❌	✅	Y / N	⭐️ 0 (0)
Ottima soluzione per coppie o famiglie	€9,217	€68	37%	2	1	7	€0	❌	❌	❌	Y / N	⭐️ 4.8 (32)
Appartamento trilo posto auto terrazzo abitabile	€22,040	€82	72%	2	1	6	€49	❌	❌	✅	Y / N	⭐️ 4.5 (7)
N034 - Numana, large three-room apartment with terrace	€28,967	€156	49%	2	1	1	€132	❌	❌	✅	Y / N	⭐️ 0 (1)
N143 - Numana, beautiful three-room apartment 100 meters from the sea	€36,119	€132	75%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 3.6 (3)
Appartamento in centro a numana	€22,275	€81	68%	2	1	1	€39	❌	❌	✅	Y / Y	⭐️ 4.3 (13)
Trilo Serena vicino al mare, con vista e p.auto	€13,530	€88	42%	2	1	4	€49	❌	❌	❌	Y / N	⭐️ 5 (1)

Return Metrics

222.95% 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)	€13,353	€26,707	€40,061	€53,415	€66,769	€133,539	€400,617
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	€13,353	€26,707	€40,061	€53,415	€66,769	€133,539	€400,617

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

222.95%

Payback Period Days

163

Return on Investment

222.95%

39 Via del Risorgimento Numana, Marche, 60026

2 bed • 2 bath • 5 guests

Monthly Rent

€28,749

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €116/night at 54% occupancy.Projected nightly rate is €129/night at 63% occupancy.

Occupancy Rate

Top 48% 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.

€30,821

Avg annual revenue

63%

Avg occupancy rate

€128

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

€10k

€30k

€50k

€70k

€13,354

Profit

Revenue

€28,749

Operating Expenses

€9,395

Operating Income

€19,354

Net Effective Rent

€6,000

Profit (Cash Flow)

€13,354

€5,990

Cash Investment

Renos & Furnishing

€5,899

Setup Costs

€91

Total

€5,990

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

222.95%

Payback Period Days

163