BNBCalc Short Term Rental Rental Arbitrage Analysis Corso Italia, 95129 Catania CT, Italia

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$13,149

Profit (Cash Flow)

$4,234

Cash on Cash Return

87.3%

Annual Revenue

$13,149

AirDNA projects $67/night at 53% occupancy ($12,969).

BNB Calc projects a 60% occupancy rate, $60 rate per night.

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

Return Metrics

87.3% 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)	$4,234	$8,468	$12,702	$16,937	$21,171	$42,343	$127,029
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	$4,234	$8,468	$12,702	$16,937	$21,171	$42,343	$127,029

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.3%

Payback Period Days

418

Return on Investment

87.3%

Corso Italia Catania, Sicilia, 95129

1 bed • 1 bath • 2 guests

Monthly Rent

$13,149

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,234

Profit

Revenue

$13,149

Operating Expenses

$2,914

Operating Income

$10,234

Net Effective Rent

$6,000

Profit (Cash Flow)

$4,234

$4,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$600

Total

$4,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

87.3%

Payback Period Days

418