BNBCalc Short Term Rental Rental Arbitrage Analysis 53 Via Venturini, Pesaro, Marche, 61121

1 bed • 1.5 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€15,843

Profit (Cash Flow)

-€284

Cash on Cash Return

-8.8%

Annual Revenue

€15,843

AirDNA projects €94/night at 46% occupancy ($15,843). Airbtics projects €95/night at 57% occupancy ($19,830). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 46% occupancy rate, €94 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,951	€19,265	€29,625	€41,702
Occupancy	40%	56%	72%	86%
Nightly Rate	€73	€91	€110	€129

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Arcàdia Loft	€11,433	€94	31%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.8 (8)
Bilocale centro/mare	€16,175	€55	80%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (81)
Appartamento centro Pesaro	€15,515	€122	30%	1	1	2	€51	❌	❌	❌	N / Y	⭐️ 5 (1)
Safe Harbour Pesaro	€21,368	€101	56%	1	1	4	€26	❌	❌	❌	Y / Y	⭐️ 5 (6)
luxury apartment with large terrace in the centre	€39,658	€150	72%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Casa Mameli - Pesaro Centro/Mare	€23,075	€84	73%	1	1	3	€97	❌	❌	✅	Y / Y	⭐️ 4.6 (17)
Casa Celin:in centro storico ad un passo dal mare	€10,737	€89	31%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Luxury Apartment - centro storico di Pesaro	€33,885	€231	40%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Bilocale LE RONDINI Centralissimo	€18,166	€105	46%	1	2	1	€88	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Monolocale LE RONDINI Centralissimo	€16,247	€94	46%	1	1	1	€51	❌	❌	✅	N / Y	⭐️ 5 (2)
Open space caratteristico in centro	€11,817	€44	68%	1	1	1	€36	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Opera Prima Apartment, in Centro Storico	€13,207	€101	34%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Patty’s House [Centro storico a 5 min]	€16,786	€77	54%	1	1	1	€51	❌	❌	✅	Y / N	⭐️ 4.2 (8)
Appartamento tra mare e centro	€8,974	€74	33%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
The Secret Nest	€29,663	€118	66%	1	1	1	€103	❌	❌	❌	Y / N	⭐️ 0 (0)
B&B via dell' ombra centro storico Pesaro	€10,318	€70	40%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (55)
"Babi & Gigi"	€10,649	€56	46%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (10)
Dada house	€25,322	€80	85%	1	1	3	€30	❌	❌	❌	N / Y	⭐️ 5 (24)
Grazioso monolocale in centro	€8,889	€41	57%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 4.8 (173)
Albani House: In the Heart of Pesaro	€17,376	€53	89%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 3.5 (5)
Ducale Home in Piazza del Popolo a Pesaro	€26,589	€91	71%	1	1	1	€82	❌	❌	❌	Y / Y	⭐️ 5 (4)
Bramante 21	€19,436	€88	59%	1	1	1	€71	❌	❌	✅	N / Y	⭐️ 0 (1)
Casa Lullibeth	€21,025	€108	52%	1	1	1	€71	❌	❌	✅	Y / Y	⭐️ 0 (0)
appartamento centralissimo a due passi dal mare	€14,837	€127	32%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Intero appartamento zona centro mare	€20,450	€76	72%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
la casa di Eugenia	€21,037	€62	92%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa vacanza Roberto in centro	€31,110	€92	92%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Appartamento Pisaurum	€25,741	€135	52%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Il nido	€19,871	€72	75%	1	1	7	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Mini loft design	€20,383	€55	100%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Appartamento Adriatico	€25,574	€125	56%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Studio54 In pieno centro a pochi passi dal mare	€33,578	€107	86%	1	2	3	€0	❌	❌	❌	N / Y	⭐️ 5 (12)
Central Loft in Pesaro	€23,530	€129	50%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 0 (3)
" La Chicchetta" mini appartamento centro/mare	€24,323	€89	71%	1	1	6	€41	❌	❌	❌	Y / Y	⭐️ 5 (27)
Appartamento Rossini	€28,069	€126	61%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Appartamento in Via Branca	€28,712	€135	58%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Gioiellino tra centro e mare	€17,624	€75	64%	1	1	7	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (22)

Return Metrics

-8.8% 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)	-€283	-€567	-€850	-€1,134	-€1,417	-€2,835	-€8,507
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	-€283	-€567	-€850	-€1,134	-€1,417	-€2,835	-€8,507

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.8%

Payback Period Days

Return on Investment

-8.8%

53 Via Venturini Pesaro, Marche, 61121

1 bed • 1.5 bath • 1 guests

Monthly Rent

€15,843

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €94/night at 46% occupancy.Projected nightly rate is €95/night at 57% occupancy.

Occupancy Rate

Top 71% 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.

€19,610

Avg annual revenue

57%

Avg occupancy rate

€95

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

€30k

€40k

-€284

Profit

Revenue

€15,843

Operating Expenses

€10,727

Operating Income

€5,116

Net Effective Rent

€5,400

Profit (Cash Flow)

-€284

€3,221

Cash Investment

Renos & Furnishing

€3,126

Setup Costs

€95

Total

€3,221

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-8.8%

Payback Period Days