BNBCalc Short Term Rental Rental Arbitrage Analysis Via Campo Inglese, Campo Inglese, Province of Latina, Italy

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€38,130

Profit (Cash Flow)

€24,931

Cash on Cash Return

794.2%

Annual Revenue

€38,130

AirDNA projects €123/night at 42% occupancy ($18,892). Airbtics projects €107/night at 67% occupancy ($26,166). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 81% occupancy rate, €129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,897	€24,276	€38,725	€49,935
Occupancy	54%	68%	81%	88%
Nightly Rate	€70	€96	€129	€153

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CASA FEOLA - il tulipano	€11,553	€54	58%	1	1	5	€0	❌	❌	✅	N / Y	⭐️ 5 (98)
Lisolachecè : La casetta del Pescatore	€26,762	€106	69%	1	1	2	€0	❌	❌	✅	N / N	⭐️ 5 (52)
Bilocale bianco	€19,624	€112	48%	1	1	3	€0	❌	❌	❌	N / N	⭐️ 5 (4)
Cocoon TERRACE SUNSET SEAVIEW AND POOL	€49,260	€223	60%	1	1	2	€30	✅	❌	✅	Y / Y	⭐️ 5 (81)
Le Forna, Vicinissimo alle" Piscine Naturali"	€23,502	€113	57%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 5 (15)
Ponzamania Bellavista	€38,977	€145	70%	1	1	1	€93	❌	❌	✅	N / N	⭐️ 5 (5)
Ponzamania Onda Blumarine-Ponza	€33,015	€144	61%	1	1	1	€93	❌	❌	❌	N / N	⭐️ 0 (1)
Ponzamania Casa Silvana Ponza	€23,252	€95	63%	1	1	1	€82	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Monolocale ''il tramonto'' a Ponza	€10,898	€54	54%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 5 (91)
CASA FEOLA - l'orchidea	€16,906	€56	82%	1	1	5	€0	❌	❌	✅	N / Y	⭐️ 5 (70)
ALBACHIARA - marideaponza	€19,960	€65	84%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Casa indipendente con meravigliosa vista sul mare	€19,119	€102	49%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Ponzamania Delfino Cala Feola	€32,029	€93	93%	1	1	1	€62	❌	❌	✅	N / N	⭐️ 0 (1)
Venite ad ammirare fantastici scenari dal bilocale	€23,485	€88	71%	1	1	2	€77	❌	❌	✅	Y / Y	⭐️ 5 (129)
Meraviglioso incantevole Amorevole Romantico	€35,188	€104	91%	1	1	1	€77	❌	❌	✅	Y / Y	⭐️ 5 (47)
Ponzamania Appartamento Limoncello	€29,222	€96	81%	1	1	1	€62	❌	❌	✅	N / N	⭐️ 0 (2)
Amphora flat sunset seaview and pool casavictoria	€48,558	€197	67%	1	1	2	€28	✅	❌	✅	Y / Y	⭐️ 5 (67)
dolphin flat Sunset Seaview and Pool	€29,011	€155	51%	1	1	2	€28	✅	❌	✅	Y / Y	⭐️ 5 (39)
ULISSE-marideaponza	€21,622	€87	68%	1	2	31	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Ponzamania La medusa blu	€16,538	€58	74%	1	1	1	€41	❌	❌	✅	N / N	⭐️ 0 (2)
SoleMarePonza Casa Il Fico d'India Cala Feola	€70,108	€290	66%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 3.4 (4)
La casa sulla spiaggia	€41,370	€153	74%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Ponzamania Appartamento Margherita	€30,289	€121	65%	1	1	1	€103	❌	❌	✅	N / N	⭐️ 0 (1)
ALCOVE SUL MARE 1- marideaponza	€27,443	€97	77%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (4)
Ponzamania Appartamento Pesce Azzurro	€46,748	€151	82%	1	1	1	€82	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Ponzamania Appartamento Luna	€40,176	€128	83%	1	1	1	€82	❌	❌	✅	N / Y	⭐️ 0 (1)
Boutique Casavictoria terrazza, piscina, panorama	€22,513	€138	44%	1	1	1	€28	✅	❌	✅	Y / Y	⭐️ 5 (5)
Sunset Village- La Forcina	€11,659	€64	48%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 5 (4)
La Montagnella	€30,819	€94	90%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (29)
SMERALDO- marideaponza	€19,373	€60	88%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (8)
La Gelsomina	€20,448	€74	76%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (12)
La Madonnina	€23,271	€71	90%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (34)
La Ginestra	€18,621	€70	73%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (21)
SQUILLA MANTIS-marideaponza	€20,179	€72	77%	1	1	31	€0	❌	❌	❌	N / N	⭐️ 0 (1)
Turistcasa - Frontone 47 -	€21,844	€69	83%	1	1	1	€62	❌	❌	❌	N / N	⭐️ 0 (2)
Vista Mare Ponza	€12,282	€91	37%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (5)
Giardino Casavictoria piscina, panorama, terrazza	€19,558	€133	40%	1	1	2	€28	✅	❌	✅	Y / Y	⭐️ 0 (0)
Sunset Village - Cala Brigantina	€12,603	€66	51%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 5 (4)
Sunset Village- Palmarola Island	€20,309	€101	54%	1	1	2	€62	❌	❌	❌	N / Y	⭐️ 5 (1)
Cupola sulle Piscine Naturali	€19,959	€114	48%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 0 (2)

Return Metrics

794.22% 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)	€24,931	€49,862	€74,793	€99,724	€124,655	€249,311	€747,933
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	€24,931	€49,862	€74,793	€99,724	€124,655	€249,311	€747,933

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

794.22%

Payback Period Days

Return on Investment

794.22%

Via Campo Inglese Campo Inglese, Lazio, 04027

1 bed • 1 bath • 2 guests

Monthly Rent

€38,130

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €123/night at 42% occupancy ($18,892.48). Airbtics projects €129/night at 67% occupancy ($26,166).

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.

€26,451

Avg annual revenue

67%

Avg occupancy rate

€107

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

€10k

€30k

€50k

€70k

€24,931

Profit

Revenue

€38,130

Operating Expenses

€13,199

Operating Income

€24,931

Net Effective Rent

€0

Profit (Cash Flow)

€24,931

€3,139

Cash Investment

Renos & Furnishing

€3,044

Setup Costs

€95

Total

€3,139

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

794.22%

Payback Period Days