BNBCalc Short Term Rental Rental Arbitrage Analysis Via Sorso, 07031 Castelsardo SS, Italy

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Report by:

valeriosannavalle@gmail.com

Annual Revenue

$17,809

Profit (Cash Flow)

-$16,190

Cash on Cash Return

-188.3%

Annual Revenue

$17,809

AirDNA projects $106/night at 46% occupancy ($17,809).

BNB Calc projects a 46% occupancy rate, $106 rate per night.

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

Return Metrics

-188.25% 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)	-$16,189	-$32,379	-$48,569	-$64,758	-$80,948	-$161,897	-$485,691
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	-$16,189	-$32,379	-$48,569	-$64,758	-$80,948	-$161,897	-$485,691

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-188.25%

Payback Period Days

Return on Investment

-188.25%

Via Sorso Castelsardo, Sardegna, 07031

2 bed • 2 bath • 4 guests

Monthly Rent

$17,809

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$16,190

Profit

Revenue

$17,809

Operating Expenses

$9,999

Operating Income

$7,810

Net Effective Rent

$24,000

Profit (Cash Flow)

-$16,190

$8,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-188.25%

Payback Period Days