BNBCalc Short Term Rental Investment Analysis Via del Fornaccio, Bracciano, Lazio, 00062

1 bed • 1 bath • 4 guests • $100,000

BNB

Calc

Annual Revenue

$23,551

Profit (Cash Flow)

$9,554

Cap Rate

10.3%

Annual Revenue

$23,551

AirDNA projects $90/night at 51% occupancy ($16,764). Airbtics projects $92/night at 57% occupancy ($19,153). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,229	$19,068	$28,862	$39,934
Occupancy	41%	58%	73%	82%
Nightly Rate	$73	$88	$106	$131

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BRACCIANO -ITALY- centro storico	$18,275	$88	55%	1	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (126)
La Terrazza nel Borgolake view, Bracciano	$31,315	$124	69%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (53)
Casa AD_Alloggio Turistico Bracciano	$24,610	$82	82%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Design Apartment with Castle View	$15,214	$89	45%	1	1	1	$22	❌	❌	❌	Y / N	⭐️ 4 (7)
TOURIST APARTMENT ANNA	$20,862	$95	60%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (61)
Deliziosa casa in centro storico	$12,963	$68	50%	1	1	1	$43	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Aton House	$17,966	$60	80%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Holiday Home Oleandri Bracciano Lake Rome	$15,611	$57	73%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (114)
SH Suite Borgo	$9,900	$56	42%	1	1	2	$33	❌	❌	✅	N / Y	⭐️ 4.8 (25)
Casa Erika, una piccola coccola!	$25,123	$104	66%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Woody's House	$13,881	$50	74%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (15)
Argo's House	$17,717	$62	77%	1	0	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (125)
Casa Gli Olmi - centro storico	$19,754	$93	56%	1	1	3	$22	❌	❌	✅	Y / Y	⭐️ 5 (4)
Suite Duchessa de'Medici	$21,165	$138	41%	1	1	1	$38	❌	❌	❌	Y / Y	⭐️ 5 (13)
Our home in The Sentinel Tower	$16,598	$121	37%	1	2	2	$22	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Relax tra castello e lago	$19,455	$74	70%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 5 (9)
Confortevole monolocale in villa.	$16,743	$61	73%	1	1	1	$11	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
casa Silvia	$26,352	$80	90%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Tourist Apartment anna	$22,810	$76	82%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (4)
Mansarda Bracciano Nuova	$19,289	$85	62%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Rome! house on lakeside with private beach access!	$22,043	$100	59%	1	1	2	$22	❌	❌	❌	Y / N	⭐️ 4.8 (82)
Suite apartment close to the Castle	$18,921	$110	47%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (11)
Domus Aetruriae (Etrurie)	$14,453	$89	41%	1	2	3	$43	❌	❌	❌	N / Y	⭐️ 5 (3)
Casa Dany	$22,348	$86	71%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (5)
Gardenia	$10,321	$94	30%	1	1	31	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Il Paiolo Incantato	$20,616	$131	43%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Alloggio Turistico Rizzuto	$25,363	$70	99%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Ariane’s Apartment	$21,213	$69	84%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Enjoyhouse Bracciano suite2	$30,524	$139	60%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (5)
Alloggio Turistico D'Annunzio - Bracciano (Roma)	$11,111	$92	33%	1	1	3	$0	❌	❌	✅	N / Y	⭐️ 4.5 (17)
La Finestra sul Lago	$10,913	$84	35%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (25)
La Casa di Nirvana	$26,732	$88	83%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Monolocale silenzioso	$15,702	$66	65%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (8)
Eleganza Storica, nel cuore del Castello	$20,949	$106	54%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Welcome to our house of miracles!	$22,664	$106	57%	1	1	1	$43	❌	❌	✅	Y / Y	⭐️ 5 (1)
Appartamento in villa sul Lago di Bracciano	$11,332	$86	36%	1	1	5	$0	❌	❌	❌	Y / N	⭐️ 5 (2)

Return Metrics

8.99% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,554	$19,108	$28,662	$38,217	$47,771	$95,543	$286,629
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$112,554	$125,198	$137,935	$150,768	$163,699	$229,934	$529,356

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.99%

Cap Rate

10.3%

Return on Investment

11.82%

Via del Fornaccio Bracciano, Lazio, 00062

1 bed • 1 bath • 4 guests

Purchase Price

111

Airbnb Investor Score

$9,554

Annual Profit

10.3%

Cap Rate

9.0%

Cash on Cash

$23,551

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $90/night at 51% occupancy ($16,764.69). Airbtics projects $92/night at 57% occupancy ($19,153).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$18,563

Avg annual revenue

57%

Avg occupancy rate

$92

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

$15k

$25k

$30k

$9,554

Profit

Revenue

$23,551

Operating Expenses

$13,247

Operating Income

$10,304

Mortgage & Taxes

$750

Profit (Cash Flow)

$9,554

$106,188

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$3,188

Closing Costs

$3,000

Total

$106,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.99%

Cap Rate

10.3%

Return on Investment

11.82%