BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Mediterraneo, Grottammare, Marche, 63066

2 bed • 1 bath • 4 guests • €300,000

BNB

Calc

Annual Revenue

€25,109

Profit (Cash Flow)

-€4,011

Cap Rate

4.0%

Annual Revenue

€25,109

AirDNA projects €104/night at 45% occupancy ($17,095). Airbtics projects €84/night at 52% occupancy ($15,878). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, €101 rate per night.

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

Percentiles25%50%75%90%
Revenue€8,925€13,548€25,911€39,331
Occupancy38%45%68%89%
Nightly Rate€62€80€101€117

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
LucioeLucia - Grottammare

No image available

€8,447
€70
31%
212€52❌❌✅Y / Y⭐️ 5 (32)
Appartamento Vacanze a Grottammare-SeaRelaxHoliday

No image available

€14,965
€82
45%
221€52❌❌❌Y / Y⭐️ 0 (1)
Cozy getaway by the sea!

No image available

€11,859
€98
33%
212€0❌❌✅Y / Y⭐️ 5 (13)
Grottammare centro trilocale 50m dal mare

No image available

€21,948
€92
58%
223€84❌❌✅Y / Y⭐️ 5 (4)
[★300 MT DAL MARE★] Terrazza, Wifi e Parcheggio

No image available

€16,014
€94
40%
211€125❌❌✅Y / Y⭐️ 5 (27)
Carmen House

No image available

€13,502
€67
55%
211€0❌❌✅N / N⭐️ 0 (2)
Appartemento vicino la spiaggia

No image available

€6,575
€41
44%
2131€0❌❌✅N / N⭐️ 4.5 (3)
Nuovo appartamento al mare con vista panoramica

No image available

€10,104
€58
45%
212€42❌❌❌Y / Y⭐️ 5 (142)
Sonniges Apartment am Meer

No image available

€12,801
€71
46%
21.55€42❌❌❌Y / Y⭐️ 5 (10)
Grottammare fronte mare/spiaggia, vista panoramica

No image available

€12,093
€100
33%
211€0❌❌✅Y / Y⭐️ 5 (23)
Charming three-room apartment with sea view

No image available

€17,504
€52
82%
224€73❌❌✅Y / Y⭐️ 5 (4)
Grazioso appartamento a 5 minuti a piedi dal mare

No image available

€18,149
€98
45%
2131€52❌❌❌Y / Y⭐️ 4.5 (3)
Appartamento 1° fila mare con splendida terrazza

No image available

€32,701
€107
81%
213€52❌❌❌Y / N⭐️ 5 (4)
Appartamento incantevole

No image available

€6,244
€44
39%
2131€0❌❌✅Y / Y⭐️ 4 (6)
Appartamento Grottammare - S.B. Del Tronto-8 posti

No image available

€18,787
€79
61%
227€62❌❌✅Y / N⭐️ 5 (8)
Casa viale Marino

No image available

€24,907
€158
41%
215€42❌❌✅Y / Y⭐️ 5 (6)
Appartamento fronte mare

No image available

€18,872
€101
51%
2131€0❌❌✅Y / N⭐️ 5 (3)
Cozy apartment near centre and sea

No image available

€18,442
€52
94%
221€73❌❌✅Y / Y⭐️ 0 (1)
Appartamento Grottammare prima fila

No image available

€7,372
€54
37%
213€0❌❌❌Y / Y⭐️ 5 (3)
Relax a due passi dalla spiaggia

No image available

€16,928
€119
39%
212€0❌❌❌Y / Y⭐️ 5 (3)
Attico vista mare

No image available

€13,833
€79
48%
2131€0❌❌❌Y / Y⭐️ 4.5 (6)
Appartamento Antonella a 2 passi da centro e mare

No image available

€20,736
€63
89%
214€52❌❌❌N / Y⭐️ 5 (2)
appartamento a grottammare centro

No image available

€28,570
€107
73%
215€0❌❌✅Y / Y⭐️ 4.6 (13)
Signorile frontemare 85 mq con giardino

No image available

€19,974
€75
68%
217€63❌❌✅Y / Y⭐️ 0 (2)
KIRA - Grottammare mon amour

No image available

€11,368
€44
71%
217€0❌❌❌Y / Y⭐️ 5 (3)
Appartamento al mare con giardino

No image available

€14,956
€87
45%
217€74❌❌❌Y / Y⭐️ 5 (3)
Appartamentino 10 minuti a piedi dal mare

No image available

€23,834
€85
77%
2131€0❌❌✅Y / Y⭐️ 5 (15)
Casa Marisa, una passeggiata e sei al mare

No image available

€37,714
€103
100%
213€0❌❌✅Y / Y⭐️ 5 (5)
*Appartamento con vista mare* - posto auto incluso

No image available

€13,283
€62
53%
2131€42❌❌✅Y / N⭐️ 0 (2)
Appartamento centro Grottammare

No image available

€13,760
€68
54%
2131€63❌❌❌Y / N⭐️ 5 (11)
appartamento con grande terrazzo *350mt dal mare*

No image available

€8,562
€69
31%
213€16❌❌✅Y / Y⭐️ 0 (0)
Appartamento vista mare Grottammare

No image available

€24,161
€68
97%
2131€63❌❌❌Y / Y⭐️ 4.5 (9)
Casa Segreta nel cuore del Borgo di Grottammare

No image available

€22,345
€153
40%
214€21❌❌❌Y / Y⭐️ 0 (0)
Loft sul mare

No image available

€24,549
€134
50%
2131€0❌❌✅Y / N⭐️ 0 (2)
Appartamento Mar.e, a 200 metri dal mare

No image available

€39,279
€117
92%
217€52❌❌❌Y / Y⭐️ 4.5 (2)

Return Metrics

-5.45% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€4,010-€8,021-€12,032-€16,043-€20,054-€40,108-€120,326
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€239,999€239,999€239,999€239,999€239,999€239,999€239,999
Down Payment€60,000€60,000€60,000€60,000€60,000€60,000€60,000
Property Appreciation€9,000€18,270€27,818€37,652€47,782€103,174€428,178
Total Return€304,989€310,248€315,785€321,609€327,727€363,065€607,851

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.45%

Cap Rate

3.99%

Return on Investment

12.52%

property-location

Via Mediterraneo Grottammare, Marche, 63066

2 bed • 1 bath • 4 guests

-13

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

-€4,011

€240,000

€4,557

€9,000

€0

Total Gain

€9,216

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service