BNBCalc Short Term Rental Rental Arbitrage Analysis Viale Gabriele D'Annunzio, Riccione, Emilia-Romagna,

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€17,223

Profit (Cash Flow)

-€2,392

Cash on Cash Return

-78.7%

Annual Revenue

€17,223

AirDNA projects €119/night at 49% occupancy ($21,346). Airbtics projects €92/night at 51% occupancy ($17,222). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, €92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€10,870	€15,818	€25,083	€33,867
Occupancy	42%	49%	64%	75%
Nightly Rate	€69	€86	€104	€119

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Mare a 100 m] 2 Balconi e Parcheggio Gratuito	€20,277	€99	56%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (111)
We Home - Palestrina17 - Monolocale sul Mare	€6,922	€39	45%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Casa vacanza ad un passo dal mare	€9,005	€67	36%	1	1	2	€15	❌	❌	✅	Y / Y	⭐️ 5 (31)
Incantevole appartamento a pochi passi dal mare ..	€14,135	€63	59%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (151)
Nuovissimo appartamento a due passi dal porto	€16,095	€87	48%	1	1	5	€30	❌	❌	❌	Y / Y	⭐️ 5 (19)
We Home - Palestrina17 - Bilocale sul Mare	€8,218	€49	41%	1	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Grazioso bilocale a due passi dal mare!	€21,532	€75	77%	1	1	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (38)
La Bottega al Mare	€17,656	€62	77%	1	1	3	€20	❌	❌	✅	Y / Y	⭐️ 5 (34)
Splendido bilocale	€14,015	€86	40%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (15)
La Perla colorata	€11,442	€64	49%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Appartamento a 5 minuti dal mare e dal centro	€15,428	€90	47%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartamento estivo	€13,198	€60	60%	1	1	1	€0	✅	❌	✅	Y / N	⭐️ 0 (1)
Bilocale 100m dal mare Free Wi-Fi / AC TvSmart	€20,784	€68	83%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (21)
In centro a due passi dal mare e dal Palacongressi	€11,676	€69	46%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Stella Maris apartments Riccione harbour	€16,278	€80	51%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (12)
Appartamento Seaview Riccione	€15,737	€86	50%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
ampio, tranquillo e luminoso	€12,183	€67	50%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
BlancoHouse - Appartamento con Piscina sul Parco	€32,993	€117	75%	1	1	3	€44	❌	❌	✅	N / Y	⭐️ 4.5 (14)
402 · Appartamento Bilocale Fronte Mare	€36,491	€116	75%	1	1	1	€110	❌	❌	❌	Y / Y	⭐️ 0 (1)
Bilocale Via Montefiore cell.3292265855	€25,079	€104	65%	1	1	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (4)
COMODO APPARTAMENTO PER 4 OSPITI VICINO AL MARE	€16,574	€92	45%	1	1	2	€69	❌	❌	❌	N / Y	⭐️ 5 (29)
alloggio gruppi di ragazzi zona Movida Riccionese	€31,656	€129	65%	1	2	31	€119	❌	❌	✅	Y / Y	⭐️ 0 (1)
MONOLOCALE	€11,576	€70	43%	1	1	31	€70	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Riccione_"Giulia"	€23,986	€102	64%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (30)
Residenza Valentina Giardino Zona Piscina Parco	€13,685	€81	43%	1	1	3	€40	❌	❌	✅	Y / Y	⭐️ 5 (70)
404 · Appartamento Bilocale Vista Mare	€23,588	€106	42%	1	1	1	€110	❌	❌	✅	Y / N	⭐️ 0 (2)
[PORTO CECCARINI - ★★★★★] lussuosa suite bilocale	€18,008	€96	50%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 5 (21)
Lussousa Suite con vasca idromassaggio a Riccione	€55,059	€281	53%	1	1	1	€50	❌	✅	✅	Y / Y	⭐️ 4.5 (14)
Belvilla by OYO Mareo Bilo4	€34,492	€126	68%	1	1	1	€118	❌	❌	❌	Y / N	⭐️ 0 (0)
Residence Lungomare Charming Apartments Bilocale	€8,224	€75	30%	1	1	7	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)
"Casa Silvia", Bilocale nuovo a 100 mt dal mare	€21,982	€104	58%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Favolosa vista sul mare di Riccione (apt+garage)	€23,420	€83	76%	1	1	2	€44	❌	❌	✅	Y / Y	⭐️ 5 (4)
Riccione (200 mt dal mare)	€14,498	€94	42%	1	1	31	€50	❌	❌	✅	Y / N	⭐️ 5 (8)
Bilocale plus a due passi dal mare	€22,659	€86	72%	1	1	31	€80	❌	❌	✅	Y / N	⭐️ 0 (2)
Luxury Suites Collection - Velour	€14,890	€102	40%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
Luxury Suites Collection - Voile	€24,568	€153	44%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)

Return Metrics

-78.69% 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)	-€2,392	-€4,784	-€7,177	-€9,569	-€11,962	-€23,924	-€71,772
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	-€2,392	-€4,784	-€7,177	-€9,569	-€11,962	-€23,924	-€71,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-78.69%

Payback Period Days

Return on Investment

-78.69%

Viale Gabriele D'Annunzio Riccione, Emilia-Romagna

1 bed • 1 bath • 2 guests

Monthly Rent

€17,223

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €119/night at 49% occupancy ($21,346.3). Airbtics projects €92/night at 51% occupancy ($17,222).

Occupancy Rate

Top 41% 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.

€18,316

Avg annual revenue

51%

Avg occupancy rate

€93

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

€40k

€55k

-€2,392

Profit

Revenue

€17,223

Operating Expenses

€10,615

Operating Income

€6,608

Net Effective Rent

€9,000

Profit (Cash Flow)

-€2,392

€3,040

Cash Investment

Renos & Furnishing

€2,948

Setup Costs

€92

Total

€3,040

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-78.69%

Payback Period Days