BNBCalc Short Term Rental Investment Analysis Via Due Pini, Terracina, Lazio, 04019

1 bed • 1 bath • 3 guests • $15,000

BNB

Calc

Annual Revenue

$27,302

Profit (Cash Flow)

$12,843

Cap Rate

91.0%

Annual Revenue

$27,302

AirDNA projects $101/night at 48% occupancy ($17,707). Airbtics projects $100/night at 50% occupancy ($18,262). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,740	$17,970	$27,622	$43,736
Occupancy	33%	49%	65%	81%
Nightly Rate	$71	$99	$115	$146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Casetta nelle Mura	$14,069	$62	62%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (70)
Loft incantevole Terracina centro	$9,376	$55	45%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (38)
Apartment in downtown, 3 minutes to the beach	$11,162	$83	34%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (37)
Twins 2 - Quiet Home Terracina Apartments	$21,205	$116	49%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (5)
Casa Di Circe - Vista Mare, Ad un passo da Tutto	$13,490	$69	50%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (7)
Matrimoniale love	$12,051	$66	49%	1	1	2	$16	❌	❌	❌	N / Y	⭐️ 4 (4)
Monolocale piano terra Terracina	$11,609	$61	52%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Salina - MARÈ Terracina Suites	$26,846	$163	45%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Lilla center, 2-3 beds, WiFi 700mt beach	$9,206	$56	43%	1	1	5	$43	❌	❌	❌	Y / Y	⭐️ 5 (29)
Fontanavecchia11 in pieno centro	$19,068	$119	43%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (4)
Twins 1 - Quiet Home Terracina Apartments	$18,818	$105	48%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 0 (2)
Nel cuore di Terracina, 🏖 350mt DAL MARE ☀️	$25,620	$100	70%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Anita - Centro Storico Terracina	$28,548	$100	78%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Panarea - MARÈ Terracina Suites	$19,039	$102	51%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Panoramica Torretta Medievale	$19,193	$92	57%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Appartamento la Casa di Nonna	$10,101	$60	46%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
skylight una notte con le stelle	$8,696	$72	33%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (15)
Zebra Mini Apartment	$27,669	$126	60%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (10)
Alloggio a pochi passi dal mare.	$9,179	$76	33%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Panoramic View and Hot Tub in Historic City Centre	$49,344	$214	63%	1	2	31	$0	❌	✅	❌	Y / Y	⭐️ 0 (1)
Casa Gina a 2 passi dal mare	$45,640	$145	86%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Anxur Domus	$23,241	$115	54%	1	1	6	$43	❌	❌	❌	N / Y	⭐️ 0 (1)
Grazioso appartamento in centro	$28,224	$93	81%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Appartamento Edda a 2 passi dal mare	$36,167	$122	81%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Terracina vicino mare e centro.	$20,613	$64	88%	1	1	7	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Appartamento centro e mare, zona Manzoni	$32,136	$104	83%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Appartamento in centro 3min dal mare (vista parco)	$17,548	$71	65%	1	1	1	$33	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Romantic flat, with sea view	$18,149	$98	47%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (20)
Grazioso appartamento al mare	$24,769	$101	67%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
APPARTAMENTO TORRE LUXURY TRA STORIA E MODERNITA'	$15,886	$96	43%	1	1	2	$33	❌	❌	✅	Y / Y	⭐️ 0 (1)
Relax & comfort near Terracina beach for 2 person	$17,148	$66	71%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Bilocale con vista sul centro storico.	$48,418	$162	81%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (11)

Return Metrics

193.47% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,842	$25,685	$38,528	$51,371	$64,213	$128,427	$385,283
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,999	$11,999	$11,999	$11,999	$11,999	$11,999	$11,999
Down Payment	$3,000	$3,000	$3,000	$3,000	$3,000	$3,000	$3,000
Property Appreciation	$450	$913	$1,390	$1,882	$2,389	$5,158	$21,408
Total Return	$28,292	$41,599	$54,919	$68,253	$81,603	$148,586	$421,692

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

193.47%

Cap Rate

90.95%

Return on Investment

203.43%

Via Due Pini Terracina, Lazio, 04019

1 bed • 1 bath • 3 guests

Purchase Price

1303

Airbnb Investor Score

$12,842

Annual Profit

91.0%

Cap Rate

193.5%

Cash on Cash

$27,302

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $101/night at 48% occupancy.Projected nightly rate is $100/night at 50% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$18,934

Avg annual revenue

50%

Avg occupancy rate

$100

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

$12,843

Profit

Revenue

$27,302

Operating Expenses

$13,659

Operating Income

$13,643

Mortgage & Taxes

$800

Profit (Cash Flow)

$12,843

$6,638

Cash Investment

Down Payment

$3,000

Renos & Furnishing

$3,188

Closing Costs

$450

Total

$6,638

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

193.47%

Cap Rate

90.95%

Return on Investment

203.43%