Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis via Felice Ceccarelli, Fiumicino, Lazio, 00054

1 bed • 1.5 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€20,242

Profit (Cash Flow)

€3,282

Cash on Cash Return

104.8%

Annual Revenue

€20,242

AirDNA projects €99/night at 62% occupancy ($22,437). Airbtics projects €97/night at 57% occupancy ($20,242). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, €97 rate per night.

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

Percentiles25%50%75%90%
Revenue€11,926€20,459€30,226€37,678
Occupancy39%57%76%87%
Nightly Rate€81€95€106€114

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
€18,927
€91
56%
111€10❌❌✅N / Y⭐️ 5 (225)
€25,063
€79
87%
111€0❌❌❌Y / Y⭐️ 5 (74)
€17,000
€61
76%
111€0❌❌✅N / N⭐️ 4.5 (6)
€23,140
€68
91%
112€50❌❌✅Y / Y⭐️ 5 (50)
€33,350
€114
80%
111€0❌❌❌N / Y⭐️ 4.8 (23)
€21,691
€59
100%
111€0❌❌❌N / N⭐️ 4.5 (77)
€29,526
€81
99%
111€0❌❌✅Y / Y⭐️ 5 (145)
€12,712
€81
39%
111€50❌❌✅N / Y⭐️ 5 (47)
€19,002
€82
63%
111€0❌❌❌N / Y⭐️ 5 (12)
€30,249
€97
85%
111€0❌❌❌Y / Y⭐️ 5 (121)
€18,708
€74
69%
111€0❌❌❌N / Y⭐️ 5 (28)
€35,234
€105
92%
111€0❌❌❌Y / Y⭐️ 5 (125)
€21,417
€82
71%
111€0❌❌❌Y / Y⭐️ 4.7 (6)
€29,320
€106
72%
111€31❌✅✅Y / Y⭐️ 5 (72)
€31,180
€106
80%
111€0❌❌❌N / Y⭐️ 5 (163)
€19,913
€98
51%
111€30❌❌✅Y / Y⭐️ 5 (35)
€25,351
€102
68%
112€0❌❌✅Y / Y⭐️ 5 (16)
€23,385
€93
69%
11.51€0❌❌✅Y / Y⭐️ 5 (179)
€18,270
€82
57%
111€50❌❌✅Y / Y⭐️ 4 (3)
€27,113
€85
84%
111€10❌❌❌N / Y⭐️ 5 (118)
€21,548
€165
35%
111€30❌❌❌Y / Y⭐️ 5 (5)
€21,955
€76
79%
111€0❌❌❌N / Y⭐️ 4.8 (116)
€19,532
€105
51%
111€0❌❌❌Y / Y⭐️ 5 (5)
€16,398
€109
41%
111€0❌❌❌Y / Y⭐️ 5 (14)
€18,545
€106
48%
111€0❌❌❌Y / N⭐️ 5 (10)
€15,132
€88
47%
111€0❌❌❌Y / Y⭐️ 5 (69)
€19,853
€94
58%
112€0❌❌❌Y / Y⭐️ 0 (1)
€15,840
€109
39%
111€10✅❌✅N / Y⭐️ 4.8 (29)
€14,448
€81
49%
111€0❌❌✅Y / Y⭐️ 0 (2)
€20,641
€97
58%
111€0❌❌❌Y / Y⭐️ 5 (3)
€13,049
€102
35%
111€0❌❌❌N / Y⭐️ 0 (1)
€12,810
€83
42%
112€0❌❌✅Y / Y⭐️ 5 (6)
€12,607
€111
31%
111€0❌❌❌N / Y⭐️ 5 (5)
€24,891
€100
68%
112€0❌❌❌Y / N⭐️ 5 (6)

Return Metrics

104.78% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€3,281€6,563€9,844€13,126€16,407€32,815€98,446
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€3,281€6,563€9,844€13,126€16,407€32,815€98,446

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

104.78%

Payback Period Days

348

Return on Investment

104.78%

property-location

via Felice Ceccarelli Fiumicino, Lazio, 00054

1 bed • 1.5 bath • 2 guests

€20,242

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €99/night at 62% occupancy.Projected nightly rate is €97/night at 57% occupancy.

Top 51% of comparables

Top 48% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€19,681

Avg annual revenue

57%

Avg occupancy rate

€97

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

€25k

€35k

Sign up to see the data on 40 all comparables

€3,282

Profit

Revenue

€20,242

Operating Expenses

€10,961

Operating Income

€9,282

Net Effective Rent

€6,000

Profit (Cash Flow)

€3,282

€3,132

Cash Investment

Renos & Furnishing

€3,039

Setup Costs

€93

Total

€3,132

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

104.78%

Payback Period Days

348