BNBCalc Short Term Rental Rental Arbitrage Analysis 64 Via Enrico Cialdini, Ancona, Marche, 60122

4 bed • 1.5 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€42,233

Profit (Cash Flow)

€17,008

Cash on Cash Return

237.2%

Annual Revenue

€42,233

AirDNA projects €113/night at 56% occupancy ($23,069). Airbtics projects €206/night at 56% occupancy ($42,232). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, €206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,220	€38,729	€78,060	€126,497
Occupancy	31%	60%	78%	89%
Nightly Rate	€115	€175	€271	€386

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Guest House of the Tavignano Estate	€36,642	€160	62%	4	4	2	€39	❌	❌	✅	Y / Y	⭐️ 5 (60)
Country House Montetorto	€21,506	€187	31%	4	2	3	€93	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
La Sperduta - MacZoni Recanati Estate	€134,098	€386	95%	4	3	3	€0	✅	✅	✅	Y / Y	⭐️ 5 (6)
Qui la vacanza ideale	€12,677	€108	32%	4	2	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Spacious villa overlooking the sea	€41,480	€127	89%	4	3	7	€59	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Villa Lucia - Private Pool, Beaches 10 Km, Conero	€80,365	€258	85%	4	4	1	€148	✅	❌	✅	Y / Y	⭐️ 5 (3)
Appartamento a Porto Recanati a 500 mt dal mare	€8,528	€48	42%	4	1	3	€49	❌	❌	❌	Y / N	⭐️ 4.3 (12)
Villa Liberty - Beaches 10 km, Conero Riviera	€35,655	€232	42%	4	3	1	€79	✅	❌	✅	Y / Y	⭐️ 5 (1)
Villa Il Pesco	€23,159	€135	47%	4	3	1	€275	✅	❌	❌	Y / Y	⭐️ 2.5 (3)
Relais il Margarito - Family Room	€24,928	€175	39%	4	1	1	€0	✅	✅	❌	N / Y	⭐️ 4.8 (5)
CASALE BUON RITIRO	€108,688	€386	77%	4	4	7	€0	✅	❌	✅	Y / Y	⭐️ 4.9 (13)
Giada Family House	€34,349	€122	77%	4	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Lovely Farmhouse in Recanati	€120,382	€411	80%	4	2	4	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
N195 - Numana, large five-room villa with garden	€63,919	€273	64%	4	2	1	€0	✅	❌	✅	Y / N	⭐️ 3.4 (5)
Villetta con giardino	€25,809	€104	68%	4	2	4	€0	❌	❌	✅	N / Y	⭐️ 5 (4)
Grande casa al mare 140mq	€16,579	€75	60%	4	2	7	€78	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Villa by the sea for groups two gardens	€132,145	€406	89%	4	2	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Villa Giulia , splendido casolare di campagna	€119,205	€350	93%	4	4	2	€0	✅	✅	✅	Y / Y	⭐️ 0 (1)

Return Metrics

237.22% 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)	€17,007	€34,015	€51,022	€68,030	€85,038	€170,076	€510,228
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	€17,007	€34,015	€51,022	€68,030	€85,038	€170,076	€510,228

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

237.22%

Payback Period Days

153

Return on Investment

237.22%

64 Via Enrico Cialdini Ancona, Marche, 60122

4 bed • 1.5 bath • 6 guests

Monthly Rent

€42,233

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €113/night at 56% occupancy.Projected nightly rate is €206/night at 56% occupancy.

Occupancy Rate

Top 49% of comparables

Avg Daily Rate

Top 40% of comparables

Seasonality

23 Airbnb Comparables

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

€48,754

Avg annual revenue

56%

Avg occupancy rate

€206

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

€50k

€90k

€135k

€17,008

Profit

Revenue

€42,233

Operating Expenses

€13,225

Operating Income

€29,008

Net Effective Rent

€12,000

Profit (Cash Flow)

€17,008

€7,169

Cash Investment

Renos & Furnishing

€7,079

Setup Costs

€91

Total

€7,169

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

237.22%

Payback Period Days

153