BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Via dei Gelsomini, Rocca di Papa, Lazio, 00040

6 bed • 6 bath • 12 guests • €0

BNB

Calc

Annual Revenue

€120,294

Profit (Cash Flow)

€86,112

Cash on Cash Return

773.8%

Annual Revenue

€120,294

AirDNA projects €540/night at 61% occupancy ($120,294). Airbtics projects €0/night at % occupancy ($0). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 61% occupancy rate, €540 rate per night.

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

Return Metrics

773.78% 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)	€86,112	€172,224	€258,336	€344,448	€430,560	€861,120	€2,583,361
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	€86,112	€172,224	€258,336	€344,448	€430,560	€861,120	€2,583,361

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

773.78%

Payback Period Days

Return on Investment

773.78%

3 Via dei Gelsomini Rocca di Papa, Lazio, 00040

6 bed • 6 bath • 12 guests

Monthly Rent

€120,294

Annual Revenue

AirDNA projects €540/night at 61% occupancy ($120,294.46).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

€98,778

Avg annual revenue

79%

Avg occupancy rate

€636

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

€80k

€90k

€100k

€110k

€86,112

Profit

Revenue

€120,294

Operating Expenses

€22,182

Operating Income

€98,112

Net Effective Rent

€12,000

Profit (Cash Flow)

€86,112

€11,129

Cash Investment

Renos & Furnishing

€11,034

Setup Costs

€95

Total

€11,129

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

773.78%

Payback Period Days