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 Lungomare Colombo, Termoli, Molise, 86039

1 bed • 1 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€14,941

Profit (Cash Flow)

-€3,816

Cash on Cash Return

-125.6%

Annual Revenue

€14,941

AirDNA projects €82/night at 52% occupancy ($15,615). Airbtics projects €76/night at 54% occupancy ($14,940). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, €76 rate per night.

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

Percentiles25%50%75%90%
Revenue€8,378€12,601€23,830€31,660
Occupancy40%49%69%78%
Nightly Rate€56€69€93€109

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
“Il cuore del Borgo”

No image available

€14,441
€50
78%
111€5❌❌✅Y / Y⭐️ 5 (149)
Appartamento

No image available

€9,595
€57
40%
113€30❌❌❌Y / Y⭐️ 4.1 (9)
Casa sul porto Chiarina imbarco Tremiti

No image available

€5,424
€33
41%
111€30❌❌✅Y / Y⭐️ 5 (11)
Dimora NANNI

No image available

€10,403
€56
50%
112€20❌❌❌Y / Y⭐️ 5 (17)
Una perla nel borgo di Termoli

No image available

€17,264
€103
46%
111€0❌❌❌N / Y⭐️ 5 (89)
Casa vacanze " Spicchio di mare" Termoli (CB)

No image available

€14,485
€94
42%
113€0❌❌❌Y / Y⭐️ 5 (31)
Casa Vacanza Termoli

No image available

€10,078
€56
44%
112€50❌❌❌Y / Y⭐️ 5 (17)
Franco1 - Bilocale in centro e 400mt dal mare

No image available

€7,412
€42
47%
1131€15❌❌❌Y / Y⭐️ 5 (75)
La Foresteria Termoli 2

No image available

€11,970
€109
30%
111€0❌❌❌Y / Y⭐️ 4.5 (3)
"VerdeAcqua" nel BorgoAntico

No image available

€13,826
€80
47%
112€0❌❌❌Y / Y⭐️ 4 (3)
Piccola casetta a due passi dal mare e dal centro!

No image available

€6,769
€51
35%
115€25❌❌❌N / Y⭐️ 4.8 (37)
Appartamento antico a due passi dal mare.

No image available

€7,798
€31
64%
113€50❌❌✅Y / Y⭐️ 5 (21)
Incantevole monolocale sul mare.

No image available

€14,035
€53
71%
1131€30❌❌✅Y / N⭐️ 4.5 (4)
Il Rifugio Nel Cielo

No image available

€25,643
€89
79%
111€0❌❌❌Y / Y⭐️ 4.5 (3)
Via Ruffini 1

No image available

€19,029
€78
67%
11.51€0❌❌❌Y / N⭐️ 0 (1)
Casa ponente

No image available

€17,561
€91
53%
112€0❌❌❌N / Y⭐️ 0 (1)
Via Alfano 14

No image available

€17,933
€63
78%
111€0❌❌❌N / N⭐️ 0 (1)
Casa Albachiara

No image available

€18,745
€116
44%
112€0❌❌❌N / Y⭐️ 4.5 (3)
Il rifugio del pescatore

No image available

€14,454
€69
57%
111€0❌❌✅Y / N⭐️ 5 (13)
House of Nalo'

No image available

€5,974
€40
37%
111€30❌❌❌Y / Y⭐️ 5 (4)
Casa vacanze via Campioni 1 Termoli

No image available

€16,097
€64
69%
112€0❌❌✅Y / N⭐️ 0 (1)
Fronte Mare Termoli

No image available

€23,449
€88
73%
113€0❌❌❌Y / Y⭐️ 0 (1)
Azzurro come il Mare Alloggio incantevole: Termoli

No image available

€16,595
€117
38%
111€30❌❌✅N / Y⭐️ 0 (1)
Casa Maestrale

No image available

€20,996
€106
54%
112€0❌❌❌N / Y⭐️ 4.5 (3)
Casa Sveva holiday home

No image available

€27,162
€104
70%
112€25❌❌✅Y / Y⭐️ 4 (3)
Blue Sail Apartment

No image available

€10,491
€70
40%
112€30❌❌❌Y / Y⭐️ 5 (2)
Appartamento Vista mare, Centro

No image available

€7,620
€42
49%
111€0❌❌✅Y / Y⭐️ 4.5 (10)
La casetta sul corso

No image available

€9,224
€57
44%
112€0❌❌❌Y / N⭐️ 4.5 (12)
la casa del III° Corso

No image available

€10,239
€59
46%
113€20❌❌❌Y / Y⭐️ 5 (16)
Casina nonna Anna

No image available

€20,806
€65
86%
1131€30❌❌✅Y / Y⭐️ 5 (10)
Da Nord a Sud - Loft con soppalco

No image available

€16,324
€66
68%
112€0❌❌❌Y / Y⭐️ 5 (14)
Dimora Sogno Suite Termoli borgo antico

No image available

€25,977
€182
39%
1131€0❌❌❌N / Y⭐️ 5 (5)
Nel cuore del Borgo Antico

No image available

€9,232
€65
39%
112€0❌❌✅Y / Y⭐️ 4.5 (69)
Intero appartamento a Termoli

No image available

€25,182
€70
98%
1131€0❌❌❌Y / Y⭐️ 5 (5)
Via Mercato 20

No image available

€30,051
€93
88%
111€0❌❌❌Y / Y⭐️ 5 (4)
Appartamento Maestrale

No image available

€21,586
€78
76%
111€0❌❌❌Y / Y⭐️ 0 (0)
appartamento centralissimo

No image available

€19,851
€95
57%
113€0❌❌❌Y / N⭐️ 5 (2)
Casa grecale

No image available

€24,667
€118
57%
115€0❌❌❌Y / Y⭐️ 0 (2)

Return Metrics

-125.63% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€3,816-€7,632-€11,448-€15,264-€19,080-€38,161-€114,483
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-€3,816-€7,632-€11,448-€15,264-€19,080-€38,161-€114,483

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-125.63%

Payback Period Days

0

Return on Investment

-125.63%

property-location

Lungomare Colombo Termoli, Molise, 86039

1 bed • 1 bath • 5 guests

€14,941

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €82/night at 52% occupancy ($15,615.44). Airbtics projects €76/night at 54% occupancy ($14,940).

Top 44% of comparables

Top 41% 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.

€15,268

Avg annual revenue

54%

Avg occupancy rate

€75

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

€20k

€30k

Sign up to see the data on 40 all comparables

-€3,816

Profit

Revenue

€14,941

Operating Expenses

€10,357

Operating Income

€4,584

Net Effective Rent

€8,400

Profit (Cash Flow)

-€3,816

€3,037

Cash Investment

Renos & Furnishing

€2,945

Setup Costs

€92

Total

€3,037

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-125.63%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service