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 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}

Percentiles25%50%75%90%
Revenue€23,105€26,578€35,476€44,902
Occupancy63%67%78%87%
Nightly Rate€99€106€121€137

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
Grazioso appartamento 100 mt mare

No image available

€19,144
€77
67%
222€21❌❌❌N / Y⭐️ 4.8 (50)
Le Marinare, la casa che cerchi!

No image available

€20,610
€122
45%
223€21❌❌❌N / N⭐️ 4.8 (6)
Fairy Tales Ostia

No image available

€31,290
€101
83%
225€51❌❌✅Y / Y⭐️ 5 (8)
La Caravella : Lido di Ostia

No image available

€31,196
€105
81%
222€0❌❌❌Y / Y⭐️ 5 (135)
Casa Cocó-Appartamento al mare

No image available

€33,747
€126
72%
221€21❌❌❌Y / Y⭐️ 5 (37)
Rome Sea

No image available

€34,313
€117
78%
221€41❌❌❌Y / Y⭐️ 5 (75)
Attico con terrazza al centro

No image available

€30,150
€103
78%
222€46❌❌❌Y / Y⭐️ 5 (4)
Appartamento spazioso in centro e vicino al mare!

No image available

€33,102
€116
75%
222€51❌❌❌Y / Y⭐️ 5 (15)
Sunnyhome- Ostia Lido sea view | 2 bathrooms

No image available

€43,768
€184
64%
223€82❌❌❌Y / Y⭐️ 5 (4)
ESCLUSIVO APPARTAMENTO CON SPA A 200 MT. DAL MARE

No image available

€52,520
€231
61%
233€102❌❌❌Y / Y⭐️ 4.8 (11)
Sun&SeaGuestHouse Lido di Roma

No image available

€28,472
€133
58%
223€30❌❌✅Y / Y⭐️ 4.9 (22)
Appartamento via dei Fabbri Navali

No image available

€38,175
€155
66%
222€51❌❌❌Y / Y⭐️ 5 (18)
Three-room apartment, sea of Rome

No image available

€28,216
€104
72%
223€66❌❌❌Y / Y⭐️ 4.8 (24)
Seafront apartment with relax terrace.

No image available

€26,518
€100
70%
211€46❌❌❌Y / Y⭐️ 5 (20)
Central Attic Ostia 20

No image available

€41,015
€191
58%
211€30❌❌❌Y / Y⭐️ 4.9 (10)
De Reditu Ostia Beach: spacious 1920s entire flat

No image available

€12,133
€34
96%
223€15❌❌❌Y / Y⭐️ 4.7 (86)
Cozy apartment in Lido di Ostia

No image available

€32,626
€93
93%
211€51❌❌✅Y / Y⭐️ 4.8 (69)
Welcome to Loretta's

No image available

€25,036
€100
67%
211€30❌❌❌Y / Y⭐️ 4.8 (68)
welcome home

No image available

€25,096
€100
67%
211€30❌❌❌Y / Y⭐️ 4.8 (228)
App.to incantevole Lido di Ostia- Corallo Azzurro

No image available

€31,651
€125
66%
213€46❌❌❌Y / Y⭐️ 5 (28)
Luxury apartment in a vintage building in Rome

No image available

€30,492
€117
70%
211€41❌❌❌Y / Y⭐️ 4.9 (43)
appartamento nel centro storico

No image available

€21,640
€77
77%
211€0❌❌❌Y / Y⭐️ 4.8 (29)
salt flavor apartment

No image available

€27,847
€100
74%
212€51❌❌❌Y / Y⭐️ 4.7 (6)
Brezza Marina app. vicino al mare con giardino

No image available

€29,201
€85
93%
224€51❌❌✅Y / Y⭐️ 4.8 (15)
Casa Lido Mare

No image available

€21,467
€85
65%
212€71❌❌✅Y / Y⭐️ 4.8 (52)
Appartamento o stanza di fronte al mare

No image available

€13,251
€54
67%
211€0❌❌❌N / Y⭐️ 5 (5)
Accogliente appartamento a pochi metri dal mare!

No image available

€31,418
€120
71%
215€36❌❌✅Y / Y⭐️ 5 (33)
Alloggio Turistico attico SoleMare Ostia - Roma

No image available

€38,744
€108
97%
212€62❌❌❌Y / Y⭐️ 5 (8)
Ostia beach Seafront apartment

No image available

€23,526
€114
55%
211€30❌❌❌Y / Y⭐️ 4.9 (197)
TISSERAND - Boutique & Apartment

No image available

€33,845
€131
68%
211€51❌❌❌Y / Y⭐️ 4.7 (17)
A casa di Oria

No image available

€26,524
€136
51%
211€51❌❌❌Y / Y⭐️ 5 (50)
Attico sul Mediterraneo

No image available

€29,603
€102
79%
211€0❌❌❌Y / Y⭐️ 5 (116)
Victory House

No image available

€22,645
€104
58%
212€51❌❌✅Y / Y⭐️ 5 (4)
Casetta GC - Ostia Centro Storico

No image available

€29,532
€120
66%
212€51❌❌✅Y / Y⭐️ 4.9 (66)
Casa Elsi

No image available

€17,591
€74
65%
211€0❌❌✅Y / N⭐️ 4.8 (11)
Feeling Home

No image available

€20,485
€117
47%
212€30❌❌❌Y / Y⭐️ 5 (30)
Appartamento Galeoni

No image available

€30,138
€96
86%
211€0❌❌✅Y / N⭐️ 4.2 (4)
A Casa di Nuccia: 2 min from the beach Ostia Lido

No image available

€13,859
€74
47%
211€41❌❌❌Y / Y⭐️ 4 (3)
House Rome front sea

No image available

€39,221
€121
87%
221€41❌❌❌Y / Y⭐️ 5 (21)
SALSEDINE- A due passi dal mare

No image available

€21,903
€108
55%
213€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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

139.6%

Payback Period Days

261

Return on Investment

139.6%

property-location

206 Lungomare Paolo Toscanelli Lido di Ostia, Lazio, 00121

2 bed • 1 bath • 6 guests

€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.

Top 48% of comparables

Top 44% 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.

€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

Sign up to see the data on 40 all comparables

€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

0%

Cash on Cash Return

139.6%

Payback Period Days

261