BNBCalc Short Term Rental Rental Arbitrage Analysis 206 Lungomare Paolo Toscanelli, Lido di Ostia, Lazio, 00121

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€27,953

Profit (Cash Flow)

€6,337

Cash on Cash Return

139.6%

Annual Revenue

€27,953

AirDNA projects €120/night at 61% occupancy ($26,824). Airbtics projects €111/night at 69% occupancy ($27,952). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, €111 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,105	€26,578	€35,476	€44,902
Occupancy	63%	67%	78%	87%
Nightly Rate	€99	€106	€121	€137

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Grazioso appartamento 100 mt mare	€19,144	€77	67%	2	2	2	€21	❌	❌	❌	N / Y	⭐️ 4.8 (50)
Le Marinare, la casa che cerchi!	€20,610	€122	45%	2	2	3	€21	❌	❌	❌	N / N	⭐️ 4.8 (6)
Fairy Tales Ostia	€31,290	€101	83%	2	2	5	€51	❌	❌	✅	Y / Y	⭐️ 5 (8)
La Caravella : Lido di Ostia	€31,196	€105	81%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (135)
Casa Cocó-Appartamento al mare	€33,747	€126	72%	2	2	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (37)
Rome Sea	€34,313	€117	78%	2	2	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (75)
Attico con terrazza al centro	€30,150	€103	78%	2	2	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento spazioso in centro e vicino al mare!	€33,102	€116	75%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (15)
Sunnyhome- Ostia Lido sea view \| 2 bathrooms	€43,768	€184	64%	2	2	3	€82	❌	❌	❌	Y / Y	⭐️ 5 (4)
ESCLUSIVO APPARTAMENTO CON SPA A 200 MT. DAL MARE	€52,520	€231	61%	2	3	3	€102	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Sun&SeaGuestHouse Lido di Roma	€28,472	€133	58%	2	2	3	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Appartamento via dei Fabbri Navali	€38,175	€155	66%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (18)
Three-room apartment, sea of Rome	€28,216	€104	72%	2	2	3	€66	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Seafront apartment with relax terrace.	€26,518	€100	70%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (20)
Central Attic Ostia 20	€41,015	€191	58%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
De Reditu Ostia Beach: spacious 1920s entire flat	€12,133	€34	96%	2	2	3	€15	❌	❌	❌	Y / Y	⭐️ 4.7 (86)
Cozy apartment in Lido di Ostia	€32,626	€93	93%	2	1	1	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Welcome to Loretta's	€25,036	€100	67%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
welcome home	€25,096	€100	67%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (228)
App.to incantevole Lido di Ostia- Corallo Azzurro	€31,651	€125	66%	2	1	3	€46	❌	❌	❌	Y / Y	⭐️ 5 (28)
Luxury apartment in a vintage building in Rome	€30,492	€117	70%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
appartamento nel centro storico	€21,640	€77	77%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
salt flavor apartment	€27,847	€100	74%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Brezza Marina app. vicino al mare con giardino	€29,201	€85	93%	2	2	4	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Casa Lido Mare	€21,467	€85	65%	2	1	2	€71	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Appartamento o stanza di fronte al mare	€13,251	€54	67%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Accogliente appartamento a pochi metri dal mare!	€31,418	€120	71%	2	1	5	€36	❌	❌	✅	Y / Y	⭐️ 5 (33)
Alloggio Turistico attico SoleMare Ostia - Roma	€38,744	€108	97%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ostia beach Seafront apartment	€23,526	€114	55%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (197)
TISSERAND - Boutique & Apartment	€33,845	€131	68%	2	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
A casa di Oria	€26,524	€136	51%	2	1	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (50)
Attico sul Mediterraneo	€29,603	€102	79%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (116)
Victory House	€22,645	€104	58%	2	1	2	€51	❌	❌	✅	Y / Y	⭐️ 5 (4)
Casetta GC - Ostia Centro Storico	€29,532	€120	66%	2	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Casa Elsi	€17,591	€74	65%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.8 (11)
Feeling Home	€20,485	€117	47%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (30)
Appartamento Galeoni	€30,138	€96	86%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.2 (4)
A Casa di Nuccia: 2 min from the beach Ostia Lido	€13,859	€74	47%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4 (3)
House Rome front sea	€39,221	€121	87%	2	2	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (21)
SALSEDINE- A due passi dal mare	€21,903	€108	55%	2	1	3	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (65)

Return Metrics

139.6% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€6,336	€12,673	€19,009	€25,346	€31,682	€63,365	€190,095
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	€6,336	€12,673	€19,009	€25,346	€31,682	€63,365	€190,095

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

139.6%

Payback Period Days

261

Return on Investment

139.6%

206 Lungomare Paolo Toscanelli Lido di Ostia, Lazio, 00121

2 bed • 1 bath • 6 guests

Monthly Rent

€27,953

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €120/night at 61% occupancy.Projected nightly rate is €111/night at 69% occupancy.

Occupancy Rate

Top 48% 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.

€27,279

Avg annual revenue

70%

Avg occupancy rate

€112

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

€10k

€25k

€40k

€55k

€6,337

Profit

Revenue

€27,953

Operating Expenses

€12,016

Operating Income

€15,937

Net Effective Rent

€9,600

Profit (Cash Flow)

€6,337

€4,539

Cash Investment

Renos & Furnishing

€4,444

Setup Costs

€95

Total

€4,539

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

139.6%

Payback Period Days

261