Via Mediterraneo Grottammare, Marche, 63066
2 bed • 1 bath • 4 guests
Airbnb Investor Score
-€4,010
Annual Profit
4.0%
Cap Rate
-5.5%
Cash on Cash
€25,109
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €104/night at 45% occupancy ($17,095.83). Airbtics projects €84/night at 52% occupancy ($15,878).
Top 26% of comparables
Top 26% 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.
€16,574
Avg annual revenue
52%
Avg occupancy rate
€84
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€5k
€15k
€30k
€40k
Sign up to see the data on 40 all comparables
-€4,011
Profit
Revenue
€25,109
Operating Expenses
€13,121
Operating Income
€11,989
Mortgage & Taxes
€16,000
Profit (Cash Flow)
-€4,011
€73,557
Cash Investment
Down Payment
€60,000
Renos & Furnishing
€4,557
Closing Costs
€9,000
Total
€73,557
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.45%
Cap Rate
3.99%