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 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}

Percentiles25%50%75%90%
Revenue€18,727€27,729€43,019€53,995
Occupancy51%62%73%84%
Nightly Rate€99€120€158€172

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
Appartamento incantevole vista mare a Numana

No image available

€38,240
€103
99%
212€39❌❌❌Y / Y⭐️ 5 (50)
La casa di pietra sul Conero

No image available

€30,077
€122
66%
213€49❌❌✅Y / Y⭐️ 4.8 (41)
La casa nel Blu

No image available

€31,225
€86
96%
216€29❌❌✅Y / Y⭐️ 5 (21)
Il fiore del Conero

No image available

€21,039
€146
38%
212€29✅❌✅Y / Y⭐️ 4.9 (17)
Appartamento a Numana con giardino

No image available

€10,409
€61
41%
216€39❌❌✅Y / Y⭐️ 4.6 (32)
La Casa di Patri Sirolo Riviera del Conero

No image available

€16,791
€142
32%
217€49❌❌✅Y / Y⭐️ 4.8 (7)
N194 - Numana, apartment with garden

No image available

€25,690
€113
57%
211€132❌❌✅Y / N⭐️ 5 (1)
N203 - Numana, large apartment with porch

No image available

€38,627
€174
58%
211€117❌❌❌Y / N⭐️ 4 (5)
N172 - Numana, apartment with garden

No image available

€38,111
€117
84%
211€132❌❌❌Y / N⭐️ 0 (0)
moderno appartamento panoramico nel cuore a Numana

No image available

€32,621
€123
72%
212€49❌❌❌Y / N⭐️ 4.6 (30)
N271 - Numana, apartment in the center

No image available

€34,526
€118
78%
211€118❌❌❌Y / N⭐️ 5 (1)
N263 - Numana, heaven-earth in the historic centre

No image available

€42,047
€160
70%
211€117❌❌❌Y / N⭐️ 0 (0)
N157 - Numana, apartment with garden in the center

No image available

€37,998
€170
58%
211€117❌❌✅Y / N⭐️ 4.5 (2)
A due passi dal centro di Numana, con posto auto

No image available

€19,841
€78
68%
213€59❌❌❌Y / N⭐️ 0 (0)
N148 - Numana, apartment 350mt from the sea

No image available

€29,891
€159
49%
212€117❌❌✅Y / N⭐️ 0 (0)
N050 - Numana, apartment in the center

No image available

€31,676
€108
78%
211€117❌❌✅Y / N⭐️ 0 (0)
N037 - Numana, apartment near the sea

No image available

€44,103
€158
73%
211€132❌❌✅Y / N⭐️ 4.5 (3)
Cielo terra "Luna" [centro, pietra del Conero]

No image available

€14,816
€74
54%
214€59❌❌❌Y / N⭐️ 4 (4)
Trilocale Torre in pietra del Conero a Numana

No image available

€12,850
€68
48%
213€59❌❌✅Y / N⭐️ 4 (3)
N219 - Numana, three-room apartment in the center

No image available

€37,462
€115
83%
211€118❌❌✅Y / N⭐️ 4 (1)
appartamento con gran terrazzo nel cuore di Numana

No image available

€23,606
€118
54%
217€56❌❌❌Y / N⭐️ 4.2 (4)
Artist's house - Wonderful house in Numana

No image available

€48,048
€147
88%
211€132❌❌✅Y / N⭐️ 4.2 (4)
250 - Vicino al centro con giardino

No image available

€39,609
€144
75%
217€0❌❌✅Y / N⭐️ 4 (1)
Trilocale Annamaria con a/c e garage a Numana

No image available

€14,853
€78
52%
214€59❌❌❌Y / N⭐️ 5 (1)
N261 - Numana, three-room apartment

No image available

€38,089
€162
60%
211€123❌❌❌Y / N⭐️ 0 (0)
N248 - Numana, apartment overlooking the sea

No image available

€35,115
€162
57%
211€118❌❌❌Y / N⭐️ 0 (0)
N035 - Numana, three-room apartment 100 meters from the sea

No image available

€41,230
€172
61%
212€69❌❌❌Y / N⭐️ 4.8 (5)
N139 - Numana, apartment in the center

No image available

€38,934
€158
64%
211€162❌❌❌Y / N⭐️ 5 (1)
R31 - Numana: trilocale con terrazzo vista mare

No image available

€36,644
€103
97%
212€78❌❌❌Y / N⭐️ 5 (1)
N237-Numana, apartment 100 meters from the center

No image available

€44,845
€234
49%
211€117❌❌❌Y / N⭐️ 4.5 (3)
N143 - Numana, apartment 100 meters from the sea

No image available

€29,128
€118
65%
211€118❌❌✅Y / N⭐️ 0 (0)
Via Flaminia, 19 - Via Flaminia 19

No image available

€30,475
€201
39%
211€197❌❌❌Y / Y⭐️ 3 (1)
Eden Conero San Michele Numana

No image available

€70,170
€258
73%
211€68❌❌❌Y / N⭐️ 0 (0)
R07 - Trilocale con terrazzo e garage

No image available

€21,912
€103
57%
212€78❌❌✅Y / N⭐️ 0 (0)
Ottima soluzione per coppie o famiglie

No image available

€9,217
€68
37%
217€0❌❌❌Y / N⭐️ 4.8 (32)
Appartamento trilo posto auto terrazzo abitabile

No image available

€22,040
€82
72%
216€49❌❌✅Y / N⭐️ 4.5 (7)
N034 - Numana, large three-room apartment with terrace

No image available

€28,967
€156
49%
211€132❌❌✅Y / N⭐️ 0 (1)
N143 - Numana, beautiful three-room apartment 100 meters from the sea

No image available

€36,119
€132
75%
211€0❌❌❌Y / N⭐️ 3.6 (3)
Appartamento in centro a numana

No image available

€22,275
€81
68%
211€39❌❌✅Y / Y⭐️ 4.3 (13)
Trilo Serena vicino al mare, con vista e p.auto

No image available

€13,530
€88
42%
214€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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

222.95%

Payback Period Days

163

Return on Investment

222.95%

property-location

39 Via del Risorgimento Numana, Marche, 60026

2 bed • 2 bath • 5 guests

€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.

Top 48% of comparables

Top 46% 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.

€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

Sign up to see the data on 40 all comparables

€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

0%

Cash on Cash Return

222.95%

Payback Period Days

163