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 Rental Arbitrage Analysis Viale Carducci G., Marotta, Marche, 61037

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€18,230

Profit (Cash Flow)

€1,788

Cash on Cash Return

40.2%

Annual Revenue

€18,230

AirDNA projects €81/night at 32% occupancy ($9,513). Airbtics projects €83/night at 60% occupancy ($18,230). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, €83 rate per night.

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

Percentiles25%50%75%90%
Revenue€9,791€17,132€28,378€38,841
Occupancy40%57%77%95%
Nightly Rate€66€81€97€107

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
Appartamento nuovo a 2 passi dal mare

No image available

€19,251
€54
98%
21.51€0❌❌✅Y / Y⭐️ 5 (31)
appartamento anni '60

No image available

€12,673
€66
43%
213€53❌❌✅Y / N⭐️ 4.5 (3)
"Casa di Max"

No image available

€34,551
€96
94%
217€48❌❌❌Y / Y⭐️ 0 (1)
Casa Azzurra - Marotta

No image available

€16,720
€42
99%
212€48❌❌✅Y / Y⭐️ 5 (11)
Casa vacanze con giardino

No image available

€20,197
€104
47%
211€58❌✅❌Y / Y⭐️ 4.5 (10)
Appartamento a pochi passi dal mare

No image available

€10,817
€53
56%
213€0❌❌✅Y / Y⭐️ 4.7 (41)
Villa alma

No image available

€11,917
€63
52%
211€0✅✅✅Y / Y⭐️ 5 (57)
Casa Tea

No image available

€21,320
€79
74%
213€0❌❌✅N / Y⭐️ 5 (5)
Casa Mariano Appartamento 2

No image available

€12,418
€97
34%
215€19❌❌❌N / Y⭐️ 5 (1)
Casa al mare da Vale e Luigi

No image available

€9,484
€67
38%
2131€7❌❌❌N / Y⭐️ 5 (7)
fronte mare marotta.

No image available

€37,929
€107
91%
227€63❌❌✅Y / Y⭐️ 4.5 (2)
Appartamento prima fila Mare "La vecchia Chiesa"

No image available

€25,655
€104
67%
212€34❌❌✅Y / Y⭐️ 5 (3)
A casa dei nonni

No image available

€12,620
€67
51%
213€48❌❌✅N / Y⭐️ 5 (16)
Appartamento ristrutturato a 200 metri dal mare

No image available

€15,925
€57
76%
214€0❌❌❌Y / Y⭐️ 5 (35)
Appartamento sul Mare Ponte Sasso

No image available

€12,230
€68
41%
213€48❌❌✅Y / N⭐️ 0 (0)
Casa ROÈL

No image available

€23,421
€75
80%
223€67❌❌✅Y / Y⭐️ 5 (18)
Casa fronte mare a Marotta

No image available

€7,366
€67
30%
213€0❌❌✅Y / N⭐️ 0 (2)
NEW! Apt 5 min from the sea with Terrace & Parking

No image available

€15,137
€57
69%
212€48❌❌❌Y / Y⭐️ 4.5 (14)
Maria Pia's home

No image available

€15,438
€103
41%
216€58❌❌❌Y / Y⭐️ 5 (31)
casa miky

No image available

€28,918
€108
73%
216€0❌❌✅Y / Y⭐️ 0 (2)
FRONTE MARE

No image available

€19,922
€86
63%
225€38❌❌✅Y / Y⭐️ 5 (11)
Casa al mare

No image available

€16,470
€115
39%
215€0❌❌❌Y / N⭐️ 0 (0)
Tigli apartment

No image available

€19,563
€75
70%
212€10❌❌❌Y / Y⭐️ 5 (9)
Pet friendly apartment in Marotta

No image available

€36,013
€98
100%
211€0❌❌✅N / Y⭐️ 0 (2)
Appartamento Sabbia & Conchiglie

No image available

€16,114
€96
46%
224€0❌❌❌Y / Y⭐️ 5 (5)
Al mare dalla Peppina

No image available

€10,851
€76
39%
229€86❌❌✅Y / N⭐️ 5 (14)
Splendido Attico sul mare!

No image available

€12,966
€98
36%
217€0❌❌❌Y / N⭐️ 0 (0)
Appartamento dei Cedri

No image available

€15,401
€75
56%
213€0❌❌❌Y / Y⭐️ 5 (8)
Casa Vacanza Mark Beach

No image available

€17,659
€83
58%
215€0❌❌❌Y / Y⭐️ 5 (5)
SE081 - Marotta,apartment 100 mt from the sea

No image available

€26,973
€96
77%
211€0❌❌✅N / N⭐️ 0 (2)
Trilocale in riva al mare

No image available

€18,655
€66
77%
2112€48❌❌❌Y / Y⭐️ 4.5 (14)
casa vacanza

No image available

€16,173
€47
95%
217€48❌❌✅N / Y⭐️ 5 (14)
CASA MIRABLU–Seafront Apartment

No image available

€33,158
€89
100%
217€58❌❌✅Y / Y⭐️ 5 (6)
Marotta mare!

No image available

€19,141
€55
92%
216€48❌❌✅Y / Y⭐️ 4.5 (20)
Una terrazza sul mare La casa delle rondini

No image available

€19,497
€95
48%
213€87❌❌✅Y / N⭐️ 4.5 (18)
house stella maris

No image available

€21,173
€86
67%
2231€38❌❌✅N / Y⭐️ 4.5 (10)

Return Metrics

40.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€1,788€3,576€5,364€7,152€8,940€17,881€53,645
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€1,788€3,576€5,364€7,152€8,940€17,881€53,645

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

40.17%

Payback Period Days

909

Return on Investment

40.17%

property-location

Viale Carducci G. Marotta, Marche, 61037

2 bed • 2 bath • 4 guests

€18,230

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €81/night at 32% occupancy ($9,513.81). Airbtics projects €83/night at 60% occupancy ($18,230).

Top 48% of comparables

Top 48% 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.

€18,277

Avg annual revenue

60%

Avg occupancy rate

€83

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

€1,788

Profit

Revenue

€18,230

Operating Expenses

€10,442

Operating Income

€7,788

Net Effective Rent

€6,000

Profit (Cash Flow)

€1,788

€4,451

Cash Investment

Renos & Furnishing

€4,362

Setup Costs

€89

Total

€4,451

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

40.17%

Payback Period Days

909