BNBCalc Short Term Rental Investment Analysis Via Y. A. Gagarin, Pesaro, Marche, 61122

1 bed • 1 bath • 1 guests • €50,000

BNB

Calc

Annual Revenue

€14,149

Profit (Cash Flow)

€460

Cap Rate

6.3%

Annual Revenue

€14,149

AirDNA projects €86/night at 49% occupancy ($15,420). Airbtics projects €79/night at 49% occupancy ($14,149). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, €79 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€8,165	€14,400	€21,240	€31,815
Occupancy	32%	50%	61%	73%
Nightly Rate	€68	€76	€91	€115

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Zefiro Home Pesaro Zona Mare San Bartolo by Yohome	€25,926	€92	73%	1	1	1	€77	❌	❌	✅	Y / Y	⭐️ 5 (18)
Appartamento moderno.	€15,476	€76	54%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Bilocale 500 MT. Mare Pesaro CIR 041044-LOC-00657	€6,763	€58	32%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Deliziosa mansarda centro mare,	€10,385	€51	51%	1	1	1	€43	❌	❌	❌	Y / Y	⭐️ 5 (78)
appartamento vista mare	€17,056	€76	61%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Casetta Baia	€14,858	€91	39%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (23)
Casolare 1898	€15,938	€115	38%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Soria Home-A due passi da Centro e Mare	€14,321	€74	52%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (37)
Mansarda 100 mt dal mare [Baia Flaminia]	€18,434	€80	63%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Appartamento Pesaro BaiaFlaminia	€13,124	€76	46%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (15)
Appartamento!	€10,580	€43	64%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 5 (23)
Luminoso e confortevole nel quartiere di Soria	€15,638	€90	47%	1	1	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (41)
Appartamento del relax con due camere e un bagno	€8,219	€70	32%	1	1	5	€0	❌	❌	❌	N / N	⭐️ 5 (14)
House San Bartolo - Pesaro Baia Flaminia	€15,888	€82	51%	1	1	2	€82	❌	❌	✅	Y / N	⭐️ 0 (1)
Sarni Home & City Bike a Pesaro Centro By Yohome	€16,841	€124	37%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Grazioso bilocale Pesaro Porto	€11,748	€89	32%	1	1	1	€48	❌	❌	✅	N / Y	⭐️ 3.5 (3)
La Foglietta	€20,243	€96	57%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (12)
La Canocchia - Casetta sul porto	€25,929	€79	89%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (9)
Monolocale centro/mare	€12,414	€51	63%	1	2	2	€28	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Patty’s House [Centro storico a 5 min]	€16,349	€71	58%	1	1	1	€48	❌	❌	✅	Y / N	⭐️ 4.2 (8)
Grazioso monolocale in centro	€8,847	€38	61%	1	1	1	€9	❌	❌	✅	Y / Y	⭐️ 4.8 (173)
La ninfea	€24,360	€123	54%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamentino centro/mare in zona tranquilla	€16,951	€70	66%	1	1	1	€0	✅	❌	❌	Y / Y	⭐️ 4.7 (5)
Appartamento tra mare e parco	€16,090	€90	49%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Tavernetta e scoperto indipendenti	€4,613	€38	33%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Casa Sotto le Stelle	€28,610	€78	100%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bilocale Snoopy	€13,342	€48	76%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4 (16)
Appartamento vista mare!	€14,374	€74	52%	1	1	2	€28	❌	❌	✅	Y / N	⭐️ 4.7 (35)
la casa di Eugenia	€14,651	€59	67%	1	1	6	€20	❌	❌	❌	Y / Y	⭐️ 5 (9)
Pesaro Lovely Apartment with swimming pool	€11,184	€76	40%	1	1	1	€0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Attico con vista mare e città	€13,784	€94	40%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 3.6 (3)
Apartment on the hill. 10 min to the seaside	€19,597	€122	44%	1	1	3	€0	✅	❌	✅	Y / N	⭐️ 5 (1)
Red house Pesaro	€26,071	€72	99%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

3.21% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€460	€920	€1,381	€1,841	€2,301	€4,603	€13,811
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€39,999	€39,999	€39,999	€39,999	€39,999	€39,999	€39,999
Down Payment	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000	€10,000
Property Appreciation	€1,500	€3,045	€4,636	€6,275	€7,963	€17,195	€71,363
Total Return	€51,960	€53,965	€56,017	€58,116	€60,265	€71,799	€135,174

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.21%

Cap Rate

6.25%

Return on Investment

18.59%

Via Y. A. Gagarin Pesaro, Marche, 61122

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€460

Annual Profit

6.3%

Cap Rate

3.2%

Cash on Cash

€14,149

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €86/night at 49% occupancy.Projected nightly rate is €79/night at 49% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€14,329

Avg annual revenue

49%

Avg occupancy rate

€79

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

€10k

€20k

€30k

€460

Profit

Revenue

€14,149

Operating Expenses

€11,022

Operating Income

€3,127

Mortgage & Taxes

€2,667

Profit (Cash Flow)

€460

€14,332

Cash Investment

Down Payment

€10,000

Renos & Furnishing

€2,832

Closing Costs

€1,500

Total

€14,332

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.21%

Cap Rate

6.25%

Return on Investment

18.59%