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}

Percentiles	25%	50%	75%	90%
Revenue	€8,378	€12,601	€23,830	€31,660
Occupancy	40%	49%	69%	78%
Nightly Rate	€56	€69	€93	€109

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
“Il cuore del Borgo”	€14,441	€50	78%	1	1	1	€5	❌	❌	✅	Y / Y	⭐️ 5 (149)
Appartamento	€9,595	€57	40%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 4.1 (9)
Casa sul porto Chiarina imbarco Tremiti	€5,424	€33	41%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 5 (11)
Dimora NANNI	€10,403	€56	50%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (17)
Una perla nel borgo di Termoli	€17,264	€103	46%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (89)
Casa vacanze " Spicchio di mare" Termoli (CB)	€14,485	€94	42%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Casa Vacanza Termoli	€10,078	€56	44%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (17)
Franco1 - Bilocale in centro e 400mt dal mare	€7,412	€42	47%	1	1	31	€15	❌	❌	❌	Y / Y	⭐️ 5 (75)
La Foresteria Termoli 2	€11,970	€109	30%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
"VerdeAcqua" nel BorgoAntico	€13,826	€80	47%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Piccola casetta a due passi dal mare e dal centro!	€6,769	€51	35%	1	1	5	€25	❌	❌	❌	N / Y	⭐️ 4.8 (37)
Appartamento antico a due passi dal mare.	€7,798	€31	64%	1	1	3	€50	❌	❌	✅	Y / Y	⭐️ 5 (21)
Incantevole monolocale sul mare.	€14,035	€53	71%	1	1	31	€30	❌	❌	✅	Y / N	⭐️ 4.5 (4)
Il Rifugio Nel Cielo	€25,643	€89	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Via Ruffini 1	€19,029	€78	67%	1	1.5	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Casa ponente	€17,561	€91	53%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Via Alfano 14	€17,933	€63	78%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Casa Albachiara	€18,745	€116	44%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (3)
Il rifugio del pescatore	€14,454	€69	57%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (13)
House of Nalo'	€5,974	€40	37%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa vacanze via Campioni 1 Termoli	€16,097	€64	69%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 0 (1)
Fronte Mare Termoli	€23,449	€88	73%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Azzurro come il Mare Alloggio incantevole: Termoli	€16,595	€117	38%	1	1	1	€30	❌	❌	✅	N / Y	⭐️ 0 (1)
Casa Maestrale	€20,996	€106	54%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (3)
Casa Sveva holiday home	€27,162	€104	70%	1	1	2	€25	❌	❌	✅	Y / Y	⭐️ 4 (3)
Blue Sail Apartment	€10,491	€70	40%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (2)
Appartamento Vista mare, Centro	€7,620	€42	49%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
La casetta sul corso	€9,224	€57	44%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (12)
la casa del III° Corso	€10,239	€59	46%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 5 (16)
Casina nonna Anna	€20,806	€65	86%	1	1	31	€30	❌	❌	✅	Y / Y	⭐️ 5 (10)
Da Nord a Sud - Loft con soppalco	€16,324	€66	68%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Dimora Sogno Suite Termoli borgo antico	€25,977	€182	39%	1	1	31	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Nel cuore del Borgo Antico	€9,232	€65	39%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (69)
Intero appartamento a Termoli	€25,182	€70	98%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Via Mercato 20	€30,051	€93	88%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento Maestrale	€21,586	€78	76%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
appartamento centralissimo	€19,851	€95	57%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Casa grecale	€24,667	€118	57%	1	1	5	€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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-125.63%

Payback Period Days

Return on Investment

-125.63%

Lungomare Colombo Termoli, Molise, 86039

1 bed • 1 bath • 5 guests

Monthly Rent

€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).

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

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

-€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

Cash on Cash Return

-125.63%

Payback Period Days