BNBCalc Short Term Rental Investment Analysis Via Orbetello, Ardea, Lazio, 00040

1 bed • 1 bath • 3 guests • €100

BNB

Calc

Annual Revenue

€18,574

Profit (Cash Flow)

€6,673

Cap Rate

6678.1%

Annual Revenue

€18,574

AirDNA projects €80/night at 36% occupancy ($10,576). Airbtics projects €92/night at 55% occupancy ($18,573). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, €92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,491	€17,478	€27,498	€46,301
Occupancy	41%	54%	71%	81%
Nightly Rate	€68	€87	€103	€152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mini appartamento \|Ardea \|Spiaggia a 2Km	€13,546	€86	42%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 5 (41)
Torvaianica centro Roma Zoomarine	€36,402	€96	98%	1	1	7	€55	❌	❌	❌	Y / N	⭐️ 0 (0)
Splendido alloggio di Noemi	€24,376	€87	73%	1	1	2	€55	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
The Golden Houre House	€20,128	€79	67%	1	1	2	€55	❌	❌	✅	Y / Y	⭐️ 0 (1)
i'Civico20:Luminoso bilocale fra Roma e il Mare	€14,701	€44	89%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (114)
Attico vista mare a 100 metri dalla spiaggia	€24,196	€120	55%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Beautiful Penthouse on the Beach Near Rome	€32,976	€159	53%	1	1	3	€65	❌	❌	❌	Y / Y	⭐️ 5 (72)
La pequenita, vicino spiaggia	€17,259	€63	75%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Attico Torvaianica vista mare	€19,050	€87	56%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (15)
Appartamento indipendente Pomezia Torvaianica Roma	€14,853	€53	77%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Casa Nicolina fronte mare	€9,623	€66	37%	1	1	31	€20	❌	❌	❌	Y / Y	⭐️ 4 (7)
Seaview apartment near Rome	€15,247	€67	60%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 5 (40)
La casa in riva al mare	€25,840	€85	83%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.8 (59)
appartament torvaianica fra roma e mare giubileo	€17,682	€88	55%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (25)
SEAFRONT apartment near Rome	€32,293	€145	60%	1	1	5	€60	❌	❌	❌	Y / Y	⭐️ 0 (2)
Mimi’ vista mare	€9,475	€45	55%	1	1	3	€15	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Villa indipendente con parcheggio interno	€37,631	€129	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa lato mare con accesso diretto-Marina di Ardea	€7,128	€52	31%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.2 (17)
Torvaianica - A pochi passi dal mare	€12,565	€77	37%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (5)
Appartamento con accesso diretto al mare	€15,827	€96	44%	1	1.5	2	€50	❌	❌	❌	Y / Y	⭐️ 0 (2)
Favoloso Appartamento a Torvaianica	€39,404	€152	71%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartament in Vanni's Casale	€10,433	€53	51%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Charming Italian Villa with Free Parking & Balcony	€13,462	€72	51%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Appartamento con idromassaggio	€11,851	€95	34%	1	1	1	€0	❌	✅	✅	Y / Y	⭐️ 0 (2)
Favoloso appartamento	€42,490	€159	73%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Home Maya Guest House	€11,614	€81	39%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
La casa di Mia - vicino al mare	€26,216	€82	86%	1	2	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (35)
Bilocale vista mare	€9,593	€75	35%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (8)
Appartamento centro Torvaianica	€18,130	€93	52%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Mare Roma 54	€16,657	€99	46%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
DEPENDENCE	€35,539	€165	59%	1	1	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Attico com terrazza vista mare	€34,265	€116	81%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Penthouse on the sea of Rome	€17,787	€99	47%	1	1	5	€69	❌	❌	❌	Y / Y	⭐️ 5 (94)
appartamento di alessandra	€21,468	€96	61%	1	2	1	€0	❌	❌	✅	Y / N	⭐️ 0 (0)
Casa sul mare vicino Roma	€6,693	€43	43%	1	1	5	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Deliziosa Casa al Mare con Giardino e Posto Auto	€12,107	€69	45%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

224.62% 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)	€6,672	€13,345	€20,018	€26,691	€33,363	€66,727	€200,183
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79	€79	€79	€79	€79	€79	€79
Down Payment	€20	€20	€20	€20	€20	€20	€20
Property Appreciation	€3	€6	€9	€12	€15	€34	€142
Total Return	€6,775	€13,451	€20,127	€26,803	€33,479	€66,862	€200,425

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

224.62%

Cap Rate

6,678.1%

Return on Investment

224.77%

Via Orbetello Ardea, Lazio, 00040

1 bed • 1 bath • 3 guests

Purchase Price

60342

Airbnb Investor Score

€6,672

Annual Profit

6678.1%

Cap Rate

224.6%

Cash on Cash

€18,574

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €80/night at 36% occupancy ($10,576.9). Airbtics projects €92/night at 55% occupancy ($18,573).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€19,227

Avg annual revenue

55%

Avg occupancy rate

€92

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

€30k

€45k

€6,673

Profit

Revenue

€18,574

Operating Expenses

€11,896

Operating Income

€6,678

Mortgage & Taxes

€5

Profit (Cash Flow)

€6,673

€2,971

Cash Investment

Down Payment

€20

Renos & Furnishing

€2,948

Closing Costs

€3

Total

€2,971

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

224.62%

Cap Rate

6,678.1%

Return on Investment

224.77%