BNBCalc Short Term Rental Rental Arbitrage Analysis Via G. Ruspoli, Ladispoli, Lazio, 00055

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€20,884

Profit (Cash Flow)

€2,660

Cash on Cash Return

60.0%

Annual Revenue

€20,884

AirDNA projects €85/night at 67% occupancy ($20,829). Airbtics projects €95/night at 60% occupancy ($20,883). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, €95 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,525	€19,279	€28,263	€43,842
Occupancy	48%	59%	73%	85%
Nightly Rate	€76	€88	€104	€138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Attico vista mare vicino Roma e aeroporto	€19,437	€76	70%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (91)
Relax apartment 🏡	€34,095	€110	82%	2	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Rustico al mare con loggia	€19,596	€70	75%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (49)
Appartamento vista mare	€18,396	€87	57%	2	1	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (20)
Ladispoli (Roma) Apartment Chiara	€38,715	€138	76%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Villa al mare,relax	€46,662	€196	65%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
ROMA FRONTEMARE, MERAVIGLIOSO ATTICO IN SPIAGGIA	€26,871	€106	69%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Your beach house near Rome	€20,632	€82	67%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (19)
Happy Ladispoli - Vista Mare a 20 minuti da Roma!	€18,526	€101	49%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
al Centoventotto.	€13,215	€72	49%	2	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (86)
Via Ruspoli	€16,687	€104	44%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (2)
La Casa di via Nervi a Ladispoli	€20,948	€89	62%	2	1	1	€30	❌	❌	✅	Y / N	⭐️ 4.5 (10)
ComfortHouseLadispoli	€42,584	€179	63%	2	2	1	€40	❌	❌	❌	N / Y	⭐️ 0 (1)
WATERFRONT APT	€18,087	€96	51%	2	1	4	€35	❌	❌	❌	Y / Y	⭐️ 5 (40)
Appartamento centrale e vicinissimo alla spiaggia	€20,377	€96	57%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (8)
Veranda con tavolo e sedie	€18,693	€85	60%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Ladispoli Seahouse	€17,188	€87	54%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Casa Robi Mare San Pietro	€15,258	€68	60%	2	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (112)
Appartamento Fronte Mare alle porte di Roma	€21,477	€74	79%	2	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (53)
...Sei a cento metri dal mare!	€13,250	€40	91%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.7 (112)
Casa Pigi: Mare & Roma San Pietro	€17,620	€112	43%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Luxury Apartment on the Beach, Ladispoli	€23,468	€142	45%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Margherita - Attico Vista mare	€12,275	€84	39%	2	2	4	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
In mezzo al mare !	€17,447	€77	58%	2	1	31	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Eco de mare	€17,371	€125	38%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Alloggio piacevole al centro di Ladispoli	€16,693	€79	58%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Lovely villa on 2 levels	€12,676	€67	52%	2	2	7	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
PRINCESS HOUSE	€9,041	€82	30%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Appartamento 6 posti letto	€18,042	€68	72%	2	1	31	€0	❌	❌	✅	Y / N	⭐️ 0 (1)
Attico al centro di Ladispoli	€21,143	€96	58%	2	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa VistaMare	€22,495	€84	73%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (7)
Terrazza del mare	€29,793	€98	83%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Giardino del mare	€36,267	€117	85%	2	1	6	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
2BR apartment with sea view in Ladispoli (Rome)	€32,846	€90	100%	2	1	31	€50	❌	❌	✅	Y / Y	⭐️ 5 (7)
Ladispoli mare (30 minuti da Roma centro)	€26,140	€77	93%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Lovely villa to enjoy seaside nearby Rome	€28,696	€179	43%	2	2	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (6)
Sei a 100 metri dal mare!	€13,226	€39	93%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (4)

Return Metrics

60.04% 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)	€2,659	€5,319	€7,979	€10,639	€13,299	€26,599	€79,799
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	€2,659	€5,319	€7,979	€10,639	€13,299	€26,599	€79,799

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.04%

Payback Period Days

608

Return on Investment

60.04%

Via G. Ruspoli Ladispoli, Lazio, 00055

2 bed • 1 bath • 4 guests

Monthly Rent

€20,884

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €85/night at 67% occupancy.Projected nightly rate is €95/night at 60% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€21,004

Avg annual revenue

60%

Avg occupancy rate

€95

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

€2,660

Profit

Revenue

€20,884

Operating Expenses

€11,024

Operating Income

€9,860

Net Effective Rent

€7,200

Profit (Cash Flow)

€2,660

€4,430

Cash Investment

Renos & Furnishing

€4,337

Setup Costs

€93

Total

€4,430

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

60.04%

Payback Period Days

608