BNBCalc Short Term Rental Rental Arbitrage Analysis Circonvallazione Cornelia, Roma RM, Italia

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

cristian.broma@libero.it

Annual Revenue

$33,749

Profit (Cash Flow)

$12,681

Cash on Cash Return

269.8%

Annual Revenue

$33,749

AirDNA projects $109/night at 77% occupancy ($30,654).

BNB Calc projects a 77% occupancy rate, $120 rate per night.

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

Return Metrics

269.81% 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)	$12,681	$25,362	$38,043	$50,724	$63,406	$126,812	$380,437
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	$12,681	$25,362	$38,043	$50,724	$63,406	$126,812	$380,437

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

269.81%

Payback Period Days

135

Return on Investment

269.81%

Circonvallazione Cornelia Rome, Lazio

2 bed • 1 bath • 4 guests

Monthly Rent

$33,749

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,681

Profit

Revenue

$33,749

Operating Expenses

$9,067

Operating Income

$24,681

Net Effective Rent

$12,000

Profit (Cash Flow)

$12,681

$4,700

Cash Investment

Renos & Furnishing

Setup Costs

$4,700

Total

$4,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

269.81%

Payback Period Days

135