BNBCalc Short Term Rental Rental Arbitrage Analysis 11 Via Tagliamento, Latina, Lazio, 04100

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€17,210

Profit (Cash Flow)

€229

Cash on Cash Return

7.7%

Annual Revenue

€17,210

AirDNA projects €61/night at 69% occupancy ($15,421). Airbtics projects €69/night at 68% occupancy ($17,209). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, €69 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,831	€17,328	€25,078	€27,706
Occupancy	58%	68%	85%	89%
Nightly Rate	€59	€68	€79	€83

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento centrale "LED"	€18,379	€56	90%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Nicolosi Apartment - Alessandro	€24,916	€76	89%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Accogliente in centro	€15,095	€68	59%	1	1	2	€20	❌	✅	❌	Y / Y	⭐️ 5 (96)
Elegante bilocale Torre Pontina	€20,164	€55	99%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (62)
[Grattacielo] Esclusivo Design, Panoramico, Lusso	€18,839	€79	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (117)
Giordiehouse 2 (Near the hospital)	€15,982	€54	77%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (42)
kiwi due	€24,643	€78	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (81)
kiwi uno	€22,028	€68	88%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (46)
TERRAZZA VICTORIA	€21,368	€75	77%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
Loft ultramoderno 15 piano di Marcela H.	€23,803	€89	73%	1	1	31	€0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Appartamento "Casazeta" luminoso e centralissimo	€22,364	€63	97%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (23)
House Arrow Latina centro	€19,510	€58	89%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Casa trezza	€18,279	€67	75%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
BL Apartment	€19,274	€69	76%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Giordiehouse1 (Near the hospital)	€11,881	€49	63%	1	1	1	€10	❌	❌	✅	N / Y	⭐️ 4.5 (54)
Appartamento Confortevole con Palestra	€13,948	€69	55%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
CityView vivi tra le nuvole.	€22,423	€83	74%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (3)
Attico con terrazzo panoramico	€15,901	€64	68%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (134)
Eleganza e comfort fronte Università Latina centro	€25,788	€81	87%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Salieri Apartment - Latina (Italy)	€14,457	€76	46%	1	1	2	€73	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Latina Journey	€14,755	€63	64%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Nido Apartment/Attico Panoramico/Bus Roma	€15,072	€79	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Appartamento Centro Latina + Posto Auto e Palestra	€17,727	€70	69%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (23)
La Casetta	€28,404	€79	98%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (44)
Mini loft, centro Latina, luminoso e vivace	€21,877	€74	81%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Appartamento centralissimo con terrazza e vista	€16,445	€49	85%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (6)
Melograno, appartamentino in ottima posizione	€15,243	€60	68%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (39)
Spazio classico, centrale	€14,404	€58	66%	1	2	2	€12	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Open Space Littoria	€10,723	€79	37%	1	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (7)
Appartamento 5 minuti da centro	€8,301	€63	36%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.3 (6)
Open space 103...Centotre	€11,611	€55	57%	1	1	3	€20	❌	❌	✅	Y / Y	⭐️ 5 (37)
Casa MALÙ	€17,021	€61	76%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Komodo House - Delizioso appartamento	€11,264	€68	45%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Casa MALÙ 2	€19,933	€61	89%	1	1	31	€0	❌	❌	❌	Y / N	⭐️ 5 (26)
Moderno appartamento con giardino e parcheggio	€12,174	€59	56%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Spazioso in Centro con Garage x auto	€13,306	€91	40%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Luxury design apt with the best view in town	€18,179	€83	60%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Terrazza Victoria due	€12,054	€54	61%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (19)
Villa A&M 9	€21,497	€96	61%	1	1	31	€0	❌	❌	✅	N / Y	⭐️ 0 (0)

Return Metrics

7.73% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€228	€457	€686	€915	€1,144	€2,289	€6,867
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	€228	€457	€686	€915	€1,144	€2,289	€6,867

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.73%

Payback Period Days

4721

Return on Investment

7.73%

11 Via Tagliamento Latina, Lazio, 04100

1 bed • 1 bath • 2 guests

Monthly Rent

€17,210

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €61/night at 69% occupancy.Projected nightly rate is €69/night at 68% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€17,444

Avg annual revenue

68%

Avg occupancy rate

€69

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

€20k

€30k

€229

Profit

Revenue

€17,210

Operating Expenses

€10,381

Operating Income

€6,829

Net Effective Rent

€6,600

Profit (Cash Flow)

€229

€2,959

Cash Investment

Renos & Furnishing

€2,869

Setup Costs

€90

Total

€2,959

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

7.73%

Payback Period Days

4721