BNBCalc Short Term Rental Rental Arbitrage Analysis Via Brecce Bianche, Ancona, Marche, 60131

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€21,562

Profit (Cash Flow)

€4,014

Cash on Cash Return

125.5%

Annual Revenue

€21,562

AirDNA projects €73/night at 66% occupancy ($17,589). Airbtics projects €69/night at 59% occupancy ($14,885). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, €80 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,762	€14,290	€21,981	€33,698
Occupancy	43%	61%	74%	84%
Nightly Rate	€49	€63	€80	€106

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villetta nel Parco del Conero	€13,724	€46	82%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (270)
Agriturismo Montedago	€14,970	€78	52%	1	1	2	€16	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Casa indipendente con parcheggio gratuito	€10,384	€35	81%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (219)
Il Nido del Conero	€13,783	€48	79%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
well come to our apartment	€7,387	€79	15%	1	0	1	€79	❌	❌	✅	Y / N	⭐️ 0 (0)
Il Parco di Yuki ( 1 )	€23,501	€86	75%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Casa indipendente	€9,749	€36	74%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.6 (213)
La casa di Sugar. Appartamento intero per 2	€9,732	€62	41%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (5)
BELLAVISTA	€17,935	€71	69%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Appartamentino con parcheggio riservato	€11,925	€38	85%	1	1	2	€11	❌	❌	✅	Y / Y	⭐️ 4.6 (224)
Casa del Darda 3. Appartamento ammobiliato	€17,317	€72	63%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.5 (11)
Cleo Margherita	€18,160	€50	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Appartamento Il Dolce Risveglio	€9,258	€39	65%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
La terrazza su Ancona	€13,713	€106	32%	1	1	3	€37	❌	❌	❌	Y / Y	⭐️ 5 (39)
Marina di Piazzadarmi	€18,767	€65	73%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa Veronica Ancona	€15,547	€72	59%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Loft Experience	€7,116	€53	37%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Ancona-Brecce Bianche/Conero/stadio/università/	€10,010	€87	31%	1	1	5	€16	❌	❌	✅	Y / N	⭐️ 4.3 (6)
Agriturismo nel Parco del Conero	€15,992	€91	47%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (1)
A Casa da Ika	€15,385	€56	72%	1	1	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (3)
B&b da Maria	€9,565	€58	44%	1	1	2	€16	❌	❌	❌	N / N	⭐️ 4.7 (88)
Bilocale nel cuore di Ancona	€10,527	€51	56%	1	1	1	€26	❌	❌	❌	N / Y	⭐️ 4.9 (13)
ATTO PRIMO appartamento via Montagnola 64	€5,163	€56	25%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.2 (32)
bellavista	€14,955	€49	84%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
C'era una volta - appartamento indipendente 50 mq	€7,287	€58	32%	1	1	4	€31	❌	❌	❌	N / Y	⭐️ 5 (7)
2 passi da Ingegneria e 5 km dal Parco del Conero	€13,162	€43	84%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Lagom Comfort Home intero alloggio nuovo e comodo	€17,895	€73	67%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (12)
villalamiel miniappartamento nel parco del conero	€13,459	€102	36%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (3)
Douce Maison intero appartamento	€12,477	€47	73%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (14)
Residenza degli Ulivi 43 \| Ancona - Conero	€16,289	€60	72%	1	1	3	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Double bedroom, panoramic terrace, relax	€12,179	€74	45%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (2)
Apartment, hill view, comfort	€21,344	€108	54%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.7 (3)
Panoramic double room, terrace, sea view, relax	€15,668	€78	55%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (9)
Appartamento a Varano, parco del Conero	€9,189	€95	24%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 0 (0)
Apartment 3 people, sea and hill view, balcony	€31,015	€126	67%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ancona e parco del Conero	€11,468	€75	41%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (3)
Apartment between Ancona Portonovo	€6,723	€31	59%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.5 (16)
Residenza Cleopatra 5	€18,628	€58	86%	1	1	1	€11	❌	❌	✅	N / Y	⭐️ 4.2 (5)
App. Casa Colombo with air conditioning and WiFi	€42,045	€137	83%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (2)
Apartment sea view, terrace, relax	€19,897	€124	44%	1	1	1	€0	❌	✅	❌	N / Y	⭐️ 4.5 (2)

Return Metrics

125.48% 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)	€4,014	€8,028	€12,042	€16,056	€20,070	€40,141	€120,423
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	€4,014	€8,028	€12,042	€16,056	€20,070	€40,141	€120,423

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

125.48%

Payback Period Days

291

Return on Investment

125.48%

Via Brecce Bianche Ancona, Marche, 60131

1 bed • 1 bath • 2 guests

Monthly Rent

€21,562

Annual Revenue

BNBCalc predicts this property will get $69 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€14,582

Avg annual revenue

59%

Avg occupancy rate

€69

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

€30k

€45k

€4,014

Profit

Revenue

€21,562

Operating Expenses

€11,548

Operating Income

€10,014

Net Effective Rent

€6,000

Profit (Cash Flow)

€4,014

€3,199

Cash Investment

Renos & Furnishing

€3,102

Setup Costs

€97

Total

€3,199

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

125.48%

Payback Period Days

291