BNBCalc Short Term Rental Rental Arbitrage Analysis Via Ronchi, Pescara, Abruzzo, 65123

2 bed • 1.5 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€22,835

Profit (Cash Flow)

-€1,213

Cash on Cash Return

-28.1%

Annual Revenue

€22,835

AirDNA projects €99/night at 52% occupancy ($18,800). Airbtics projects €116/night at 54% occupancy ($22,835). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 54% occupancy rate, €116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,134	€21,551	€29,446	€47,402
Occupancy	42%	54%	62%	72%
Nightly Rate	€84	€107	€125	€175

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mimì's Home giardino in centro a 2 passi dal mare	€15,237	€93	44%	2	3	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (79)
Casa Nenè	€21,116	€113	51%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
MIRO' LUXURY APARTMENT	€15,736	€72	59%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Appartamento in zona centrale	€24,726	€69	98%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (55)
Regina Elena	€24,022	€104	62%	2	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (34)
Casa vacanze “Sale di Mare”	€18,131	€84	59%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Casa Vacanze Esedra a due passi dal Mare	€9,526	€84	31%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Marco's house	€14,972	€116	35%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (43)
MaSa' il Mare in Salotto app. SIRENA centralissimo	€25,671	€113	62%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Central Station Terrace Apartment near the sea	€19,706	€68	72%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (6)
Perla in pieno centro di Pescara	€18,852	€80	62%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (20)
Mansarda a pochi passi dal mare	€20,055	€55	100%	2	1	3	€0	❌	❌	❌	N / N	⭐️ 4.5 (8)
Apartment right in the city center	€50,117	€240	56%	2	1	5	€29	❌	❌	❌	Y / Y	⭐️ 5 (7)
Favoloso appartamento in pieno centro	€22,674	€108	56%	2	2	2	€48	❌	✅	❌	Y / Y	⭐️ 5 (39)
Milu luxury apartment (Mi)	€14,265	€87	45%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
BuChic Apartment Pescara	€19,641	€122	44%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Appartamento elegante WestHouse Pescara	€40,579	€171	65%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Holiday Glam House, intera casa	€30,827	€125	65%	2	2	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (1)
Salotto sul mare	€17,192	€77	57%	2	1.5	1	€29	❌	❌	✅	Y / N	⭐️ 5 (7)
Villa Riviera 287-Appartamento Mare	€29,359	€135	56%	2	1	1	€110	❌	❌	❌	Y / Y	⭐️ 5 (3)
Guesthouse #44 Pescara Centro, Corso Umberto I	€16,675	€92	49%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (49)
Luxury Penthouse 👉New Cleaning Protocol 🔝✨🧹😷	€39,232	€247	43%	2	2	2	€28	❌	✅	❌	Y / Y	⭐️ 5 (47)
appartamento dei pioppi	€15,873	€83	47%	2	2	4	€48	❌	✅	❌	Y / Y	⭐️ 0 (0)
Fronte Mare Pescara - YourPlace Abruzzo	€24,998	€163	42%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento elegantea 50m dal mare	€18,477	€120	42%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (36)
Casa ideale per la tua vacanza	€14,992	€106	38%	2	2	2	€28	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Pescara Love - Beautiful	€28,531	€223	35%	2	2	31	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Wild strawberries	€13,976	€103	36%	2	1	2	€57	❌	✅	❌	Y / Y	⭐️ 4.7 (9)
La casa del mare	€13,023	€108	33%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
Unica Apartment Pescara - YourPlace Abruzzo	€65,110	€232	74%	2	2	1	€95	❌	❌	❌	Y / Y	⭐️ 0 (1)
In centro a due passi dal mare	€27,704	€136	54%	2	1	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (7)
Appartamento per uso vacanze.	€17,545	€100	48%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ondamare	€26,810	€116	63%	2	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (9)
Villa Riviera 287 Appartamento Sole	€30,541	€121	63%	2	1	1	€109	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Leda-Modern Apartment near Seafront W/Parking	€14,465	€76	52%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
[Pescara] Casa Ginevra	€22,966	€88	71%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (3)
Maison Ardesia	€21,265	€153	38%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
(V) Appartamento Pescara centro, vicino al mare	€28,595	€92	85%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
PESCARA CENTRE - CLOSE TO THE BEACH	€12,590	€60	55%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-28.1% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€1,212	-€2,425	-€3,638	-€4,851	-€6,063	-€12,127	-€36,383
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	-€1,212	-€2,425	-€3,638	-€4,851	-€6,063	-€12,127	-€36,383

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-28.1%

Payback Period Days

Return on Investment

-28.1%

Via Ronchi Pescara, Abruzzo, 65123

2 bed • 1.5 bath • 2 guests

Monthly Rent

€22,835

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €99/night at 52% occupancy.Projected nightly rate is €116/night at 54% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€22,991

Avg annual revenue

54%

Avg occupancy rate

€116

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

€10k

€25k

€45k

€65k

-€1,213

Profit

Revenue

€22,835

Operating Expenses

€10,848

Operating Income

€11,987

Net Effective Rent

€13,200

Profit (Cash Flow)

-€1,213

€4,315

Cash Investment

Renos & Furnishing

€4,226

Setup Costs

€88

Total

€4,315

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-28.1%

Payback Period Days