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 53 Via Venturini, Pesaro, Marche, 61121

1 bed • 1.5 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€15,843

Profit (Cash Flow)

-€284

Cash on Cash Return

-8.8%

Annual Revenue

€15,843

AirDNA projects €94/night at 46% occupancy ($15,843). Airbtics projects €95/night at 57% occupancy ($19,830). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 46% occupancy rate, €94 rate per night.

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

Percentiles25%50%75%90%
Revenue€10,951€19,265€29,625€41,702
Occupancy40%56%72%86%
Nightly Rate€73€91€110€129

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
Arcàdia Loft
€11,433
€94
31%
111€21❌❌❌N / Y⭐️ 4.8 (8)
Bilocale centro/mare
€16,175
€55
80%
112€0❌❌❌N / Y⭐️ 4.7 (81)
Appartamento centro Pesaro
€15,515
€122
30%
112€51❌❌❌N / Y⭐️ 5 (1)
Safe Harbour Pesaro
€21,368
€101
56%
114€26❌❌❌Y / Y⭐️ 5 (6)
luxury apartment with large terrace in the centre
€39,658
€150
72%
111€0❌❌✅Y / Y⭐️ 5 (23)
Casa Mameli - Pesaro Centro/Mare
€23,075
€84
73%
113€97❌❌✅Y / Y⭐️ 4.6 (17)
Casa Celin:in centro storico ad un passo dal mare
€10,737
€89
31%
111€41❌❌❌Y / Y⭐️ 4.5 (9)
Luxury Apartment - centro storico di Pesaro
€33,885
€231
40%
113€0❌❌✅Y / Y⭐️ 5 (1)
Casa Lia
€6,624
€72
25%
112€0❌❌✅Y / Y⭐️ 4.3 (13)
Bilocale LE RONDINI Centralissimo
€18,166
€105
46%
121€88❌❌✅Y / Y⭐️ 4.8 (6)
Monolocale LE RONDINI Centralissimo
€16,247
€94
46%
111€51❌❌✅N / Y⭐️ 5 (2)
Open space caratteristico in centro
€11,817
€44
68%
111€36❌❌✅Y / Y⭐️ 4.7 (42)
Opera Prima Apartment, in Centro Storico
€13,207
€101
34%
111€21❌❌❌Y / Y⭐️ 4.8 (16)
Patty’s House [Centro storico a 5 min]
€16,786
€77
54%
111€51❌❌✅Y / N⭐️ 4.2 (8)
Appartamento tra mare e centro
€8,974
€74
33%
112€0❌❌❌Y / Y⭐️ 4.7 (3)
The Secret Nest
€29,663
€118
66%
111€103❌❌❌Y / N⭐️ 0 (0)
B&B via dell' ombra centro storico Pesaro
€10,318
€70
40%
113€0❌❌❌Y / Y⭐️ 5 (55)
"Babi & Gigi"
€10,649
€56
46%
112€41❌❌✅Y / Y⭐️ 5 (10)
Studio54. In pieno centro a pochi passi dal mare.
€9,119
€104
24%
121€0❌❌❌N / Y⭐️ 4.7 (8)
Dada house
€25,322
€80
85%
113€30❌❌❌N / Y⭐️ 5 (24)
Grazioso monolocale in centro
€8,889
€41
57%
111€10❌❌✅Y / Y⭐️ 4.8 (173)
Albani House: In the Heart of Pesaro
€17,376
€53
89%
112€0❌❌✅Y / Y⭐️ 3.5 (5)
Ducale Home in Piazza del Popolo a Pesaro
€26,589
€91
71%
111€82❌❌❌Y / Y⭐️ 5 (4)
Bramante 21
€19,436
€88
59%
111€71❌❌✅N / Y⭐️ 0 (1)
Casa Lullibeth
€21,025
€108
52%
111€71❌❌✅Y / Y⭐️ 0 (0)
appartamento centralissimo a due passi dal mare
€14,837
€127
32%
112€0❌❌❌Y / Y⭐️ 4.7 (3)
Intero appartamento zona centro mare
€20,450
€76
72%
113€21❌❌❌Y / Y⭐️ 4.8 (16)
la casa di Eugenia
€21,037
€62
92%
111€21❌❌❌Y / Y⭐️ 5 (9)
Casa vacanza Roberto in centro
€31,110
€92
92%
112€0❌❌❌Y / Y⭐️ 4.8 (20)
Appartamento Pisaurum
€25,741
€135
52%
112€0❌❌✅Y / Y⭐️ 4.9 (10)
Il nido
€19,871
€72
75%
117€0❌❌✅Y / Y⭐️ 0 (2)
Mini loft design
€20,383
€55
100%
113€41❌❌❌Y / Y⭐️ 4.4 (8)
Appartamento Grazia Pesaro centro
€7,530
€103
20%
112€0❌❌❌Y / Y⭐️ 5 (3)
Appartamento Adriatico
€25,574
€125
56%
112€31❌❌✅Y / Y⭐️ 4.7 (6)
Studio54 In pieno centro a pochi passi dal mare
€33,578
€107
86%
123€0❌❌❌N / Y⭐️ 5 (12)
Central Loft in Pesaro
€23,530
€129
50%
112€0❌❌❌N / N⭐️ 0 (3)
" La Chicchetta" mini appartamento centro/mare
€24,323
€89
71%
116€41❌❌❌Y / Y⭐️ 5 (27)
Appartamento Rossini
€28,069
€126
61%
112€0❌❌✅Y / Y⭐️ 5 (9)
Appartamento in Via Branca
€28,712
€135
58%
112€0❌❌✅Y / Y⭐️ 4.9 (13)
Gioiellino tra centro e mare
€17,624
€75
64%
117€30❌❌❌Y / Y⭐️ 4.8 (22)

Return Metrics

-8.8% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€283-€567-€850-€1,134-€1,417-€2,835-€8,507
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-€283-€567-€850-€1,134-€1,417-€2,835-€8,507

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.8%

Payback Period Days

0

Return on Investment

-8.8%

property-location

53 Via Venturini Pesaro, Marche, 61121

1 bed • 1.5 bath • 1 guests

€15,843

Annual Revenue

BNBCalc predicts this property will get $95 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 71% of comparables

Top 46% 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.

€19,610

Avg annual revenue

57%

Avg occupancy rate

€95

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

€30k

€40k

Sign up to see the data on 40 all comparables

-€284

Profit

Revenue

€15,843

Operating Expenses

€10,727

Operating Income

€5,116

Net Effective Rent

€5,400

Profit (Cash Flow)

-€284

€3,221

Cash Investment

Renos & Furnishing

€3,126

Setup Costs

€95

Total

€3,221

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-8.8%

Payback Period Days

0

              🤩

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service