BNBCalc Short Term Rental Rental Arbitrage Analysis Via Capo Poro, Lido di Ostia, Lazio, 00122

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€25,762

Profit (Cash Flow)

€6,928

Cash on Cash Return

155.1%

Annual Revenue

€25,762

AirDNA projects €91/night at 73% occupancy ($24,130). Airbtics projects €101/night at 70% occupancy ($25,762). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,545	€25,471	€35,013	€49,828
Occupancy	64%	69%	78%	93%
Nightly Rate	€74	€99	€120	€144

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vacanze al Mare Ostia - Roma	€18,668	€66	77%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
AzzurRomare home holiday	€15,176	€43	94%	2	2	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (43)
Large apartment with double services	€28,766	€97	81%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Appartamento soleggiato vittoria	€36,674	€167	60%	2	3	1	€0	❌	❌	✅	Y / N	⭐️ 5 (2)
Superattico vista pineta e mare	€41,493	€144	77%	2	2	1	€35	❌	❌	✅	N / Y	⭐️ 4.5 (152)
Appartamento via dei Fabbri Navali	€37,571	€153	66%	2	2	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (18)
Maison delle tartane	€25,525	€177	39%	2	2	1	€21	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Casa Galante Ostia Centro appartamento magnifico	€20,565	€84	65%	2	2	2	€70	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Appartamento spazioso in centro e vicino al mare!	€32,578	€114	75%	2	2	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (15)
Attico con terrazza al centro	€29,673	€102	78%	2	2	2	€45	❌	❌	❌	Y / Y	⭐️ 5 (4)
Three-room apartment, sea of Rome	€27,770	€103	72%	2	2	3	€65	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Emozioni del Lido di Roma	€23,347	€113	56%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4 (7)
Casa dolce Casa2	€13,772	€56	64%	2	1	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (51)
Appartamento locato con finalità turistiche Ostia	€21,326	€70	82%	2	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (4)
NEW in OSTIA - Comfy apt close to the beach	€20,228	€127	42%	2	2	1	€91	❌	❌	❌	Y / Y	⭐️ 4.1 (11)
THE WINDOW ON THE SEA - Amazing APT. on the Beach	€28,576	€133	57%	2	2	3	€91	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Appartamento Acton	€43,610	€120	99%	2	2	1	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Sun&SeaGuestHouse Lido di Roma	€28,022	€131	58%	2	2	3	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Casa Baby Friendly con giardino a 150 mt dal mare.	€20,554	€71	76%	2	1	3	€40	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Affitta Camere The Serendipity intero appartamento	€22,152	€86	68%	2	1	3	€40	❌	❌	✅	Y / Y	⭐️ 4.3 (28)
Villino due piani Borghetto dei Pescatori	€16,983	€87	52%	2	2	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (29)
Lido di Roma... benvenuti al sud	€15,998	€81	52%	2	1	2	€55	❌	❌	❌	Y / Y	⭐️ 5 (22)
See the Sea House	€17,013	€68	67%	2	2	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (112)
Appartamento Pantarei	€48,790	€142	94%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 3 (4)
Casa Elsi	€17,313	€73	65%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.8 (11)
Ostia Holiday Boutique HOME	€31,143	€112	76%	2	1	1	€0	❌	✅	❌	Y / N	⭐️ 4.2 (28)
Feeling Home	€20,161	€115	47%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (30)
Mediterraneo Relax House - atmosfera accogliente	€28,793	€116	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Holiday Gels appartamento per turisti Ostia	€23,140	€69	89%	2	1	2	€35	❌	❌	❌	N / Y	⭐️ 4.3 (3)
Appartamento Galeoni	€29,661	€94	86%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.2 (4)
De Reditu Ostia Beach: spacious 1920s entire flat	€11,941	€34	96%	2	2	3	€15	❌	❌	❌	Y / Y	⭐️ 4.7 (86)
Sweet Home	€16,026	€63	69%	2	1	2	€30	❌	❌	❌	Y / N	⭐️ 5 (8)
Appartamento con Terrazza	€31,199	€97	86%	2	2	2	€47	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
La Terrazza al mare	€20,653	€83	67%	2	1	2	€40	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Stella Polare	€24,375	€90	72%	2	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (107)
Sea of Rome - Holiday Home, Ostia Lido, Roma mare	€25,626	€75	93%	2	1	3	€40	❌	❌	✅	Y / Y	⭐️ 4.9 (69)
Appartamento LungomareToscanelli	€39,635	€148	71%	2	1	2	€45	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casetta GC - Ostia Centro Storico	€29,065	€118	66%	2	1	2	€50	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Luxury apartment in a vintage building in Rome	€30,010	€115	70%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
App.to incantevole Lido di Ostia- Corallo Azzurro	€31,150	€123	66%	2	1	3	€45	❌	❌	❌	Y / Y	⭐️ 5 (28)

Return Metrics

155.09% 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)	€6,928	€13,856	€20,785	€27,713	€34,642	€69,284	€207,854
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	€6,928	€13,856	€20,785	€27,713	€34,642	€69,284	€207,854

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

155.09%

Payback Period Days

235

Return on Investment

155.09%

Via Capo Poro Lido di Ostia, Lazio, 00122

2 bed • 1 bath • 4 guests

Monthly Rent

€25,762

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €91/night at 73% occupancy.Projected nightly rate is €101/night at 70% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€26,118

Avg annual revenue

70%

Avg occupancy rate

€101

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

€25k

€35k

€50k

€6,928

Profit

Revenue

€25,762

Operating Expenses

€11,634

Operating Income

€14,128

Net Effective Rent

€7,200

Profit (Cash Flow)

€6,928

€4,467

Cash Investment

Renos & Furnishing

€4,374

Setup Costs

€93

Total

€4,467

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

155.09%

Payback Period Days

235