Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Lungomare delle Sirene, Torvaianica, Lazio, 00071

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€31,002

Profit (Cash Flow)

€2,837

Cash on Cash Return

46.5%

Annual Revenue

€31,002

AirDNA projects €110/night at 58% occupancy ($23,234). Airbtics projects €140/night at 46% occupancy ($23,482). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, €160 rate per night.

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

Percentiles25%50%75%90%
Revenue€10,378€20,256€32,019€64,574
Occupancy31%44%53%72%
Nightly Rate€88€122€160€240

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
€14,231
€52
67%
331€105❌❌❌Y / Y⭐️ 4.8 (28)
€23,722
€122
53%
322€0❌❌❌Y / Y⭐️ 5 (14)
€16,999
€128
35%
332€21❌❌✅Y / Y⭐️ 5 (14)
€15,522
€118
33%
323€31✅❌✅Y / N⭐️ 3.6 (3)
€9,241
€50
51%
322€0❌❌❌Y / Y⭐️ 4.8 (36)
€13,723
€78
45%
323€31❌❌✅Y / Y⭐️ 4.7 (28)
€37,761
€99
99%
315€52❌❌✅Y / Y⭐️ 4.7 (9)
€25,029
€148
42%
323€63❌❌❌Y / Y⭐️ 5 (2)
€25,566
€124
50%
3314€105❌❌❌Y / Y⭐️ 4.6 (26)
€31,938
€161
52%
336€209❌❌✅Y / Y⭐️ 4.9 (21)
€17,735
€79
60%
315€31❌❌❌Y / N⭐️ 4.4 (5)
€45,547
€289
42%
322€105❌❌✅Y / Y⭐️ 5 (2)
€10,881
€80
35%
312€21❌❌❌Y / Y⭐️ 4.7 (3)
€32,551
€116
77%
321€0❌❌✅Y / N⭐️ 4.7 (4)
€47,829
€182
72%
321€0❌❌❌N / N⭐️ 0 (0)
€20,214
€124
44%
315€63✅✅❌Y / Y⭐️ 4.8 (29)
€28,806
€149
53%
321€0❌❌✅N / N⭐️ 2 (1)
€37,399
€217
47%
321€0❌❌❌Y / N⭐️ 0 (0)
€18,273
€90
53%
3231€37❌❌❌Y / Y⭐️ 5 (8)
€8,229
€62
31%
332€31❌❌✅Y / N⭐️ 4.2 (15)
€13,564
€81
46%
324€0❌❌✅Y / N⭐️ 0 (2)
€17,438
€122
37%
322€73❌❌✅Y / Y⭐️ 5 (7)
€24,512
€67
100%
322€63❌❌✅Y / Y⭐️ 4.8 (30)
€13,034
€52
66%
327€116❌❌✅Y / Y⭐️ 5 (4)
€31,545
€107
77%
325€52❌❌❌Y / Y⭐️ 0 (1)
€21,687
€160
37%
321€0❌❌❌Y / Y⭐️ 0 (1)
€40,360
€240
46%
3314€209✅❌❌Y / N⭐️ 5 (2)
€12,773
€113
31%
321€0❌❌✅N / Y⭐️ 5 (2)
€33,434
€272
32%
327€136❌❌✅Y / Y⭐️ 4 (7)
€26,003
€178
40%
312€0❌❌❌Y / Y⭐️ 0 (4)
€15,161
€94
44%
311€0❌❌✅Y / Y⭐️ 5 (1)
€26,184
€114
63%
317€0❌❌✅Y / N⭐️ 5 (3)

Return Metrics

46.47% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€2,836€5,673€8,509€11,346€14,183€28,366€85,099
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€2,836€5,673€8,509€11,346€14,183€28,366€85,099

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

46.47%

Payback Period Days

785

Return on Investment

46.47%

property-location

Lungomare delle Sirene Torvaianica, Lazio, 00071

3 bed • 1 bath • 6 guests

€31,002

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €110/night at 58% occupancy.Projected nightly rate is €140/night at 46% occupancy.

Top 28% of comparables

Top 26% 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.

€22,168

Avg annual revenue

46%

Avg occupancy rate

€140

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

€20k

€35k

€50k

Sign up to see the data on 40 all comparables

€2,837

Profit

Revenue

€31,002

Operating Expenses

€12,565

Operating Income

€18,437

Net Effective Rent

€15,600

Profit (Cash Flow)

€2,837

€6,103

Cash Investment

Renos & Furnishing

€6,006

Setup Costs

€97

Total

€6,103

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

46.47%

Payback Period Days

785