BNBCalc Short Term Rental Rental Arbitrage Analysis 73 Viale Cristoforo Colombo, Porto Recanati, Marche, 62017

2 bed • 1.5 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€20,976

Profit (Cash Flow)

€4,330

Cash on Cash Return

100.3%

Annual Revenue

€20,976

AirDNA projects €91/night at 54% occupancy ($17,960). Airbtics projects €99/night at 58% occupancy ($20,976). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, €99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,529	€20,180	€31,345	€41,295
Occupancy	44%	58%	70%	82%
Nightly Rate	€77	€94	€120	€135

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"Aurora del Conero"	€10,878	€72	41%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Casa in villaggio con piscina e spiaggia privata	€36,888	€101	100%	2	1	6	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Appartamento ristrutturato 2022, a 300 mt dal mare	€15,537	€117	32%	2	1	7	€48	❌	❌	❌	Y / Y	⭐️ 5 (10)
MarcoPolo30 Villetta a schiera	€27,270	€135	53%	2	1	6	€38	❌	❌	✅	Y / Y	⭐️ 0 (2)
DOLF - Attico sul mare	€32,461	€156	57%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento a due passi dal mare	€15,027	€76	54%	2	1	31	€0	❌	❌	✅	Y / N	⭐️ 5 (29)
Appartamento di 60 m² a 300 metri dal mare	€8,649	€72	33%	2	1	6	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
casa vancanza di fronte al mare,adatta per 4/6 per	€20,360	€126	44%	2	2	6	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Azur with Private Beach and Pools	€43,635	€133	88%	2	1	3	€90	✅	❌	✅	Y / Y	⭐️ 5 (73)
Villetta a schiera in Villaggio Turistico	€29,856	€80	97%	2	1	7	€38	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Comodo Appartamento vista mare	€8,857	€62	34%	2	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (10)
CONERO BLU	€18,789	€88	57%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (14)
Appartamento Porto Recanati	€12,639	€55	63%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Villetta con giardino a due passi dalla spiaggia	€21,290	€86	66%	2	1	5	€48	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Perla by Ermosa - a 400 m dal mare	€22,421	€95	60%	2	1	1	€80	❌	❌	❌	Y / Y	⭐️ 0 (1)
Villa Giardini del Conero e ombrellone in spiaggia	€32,100	€126	67%	2	2	3	€57	❌	❌	❌	Y / Y	⭐️ 0 (1)
P002 - Porto Recanati, three-room apartment	€21,897	€114	50%	2	1	31	€114	❌	❌	✅	N / N	⭐️ 0 (1)
[Free Parking - Beach at 2 Min] for Families	€21,066	€137	42%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.8 (10)
Al mare con pochi passi nelle Marche	€15,026	€76	54%	2	1	6	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Riviera Conero Casa VTI con Spiaggia Piscina	€20,226	€111	50%	2	1	7	€0	✅	❌	✅	Y / N	⭐️ 4.3 (5)
Apartmen of Infinity	€24,802	€93	73%	2	1	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (42)
Conero Azzurro	€23,495	€83	76%	2	1	5	€24	❌	❌	❌	Y / Y	⭐️ 5 (7)
[FRESH HOUSE] Posizione perfetta MARE e parcheggio	€35,402	€128	73%	2	1	1	€143	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Beach House Porto Recanati	€21,543	€86	65%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Casa dell'arte Riviera Del conero	€34,760	€116	82%	2	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Appartamento sul lungomare	€20,023	€80	68%	2	1	5	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Casa Porta Gioie, a due passi dal Mare	€23,869	€77	82%	2	2	31	€48	❌	❌	✅	N / Y	⭐️ 4.5 (20)
appartamento fresco vicino alla spiaggia	€15,143	€57	72%	2	1	14	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (15)
villetta con giardino privato	€29,220	€114	70%	2	1	7	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Casa familiar playa Porto Recanati	€25,147	€103	67%	2	1	5	€0	✅	❌	✅	Y / N	⭐️ 0 (0)
Appartamento Porto Recanati - Riviera del Conero	€11,373	€57	53%	2	1	7	€48	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
CONERO GREEN HOMES, comodo per il mare	€12,686	€77	44%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 0 (0)
Villetta con ingresso indipendente e giardino	€12,572	€93	37%	2	1	7	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
P023 - Porto Recanati, apartment 150m from the sea	€28,397	€119	65%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (2)
La Residenza”I Navigatori”bilocale moderno al mare	€27,262	€116	64%	2	2	2	€34	❌	❌	✅	Y / Y	⭐️ 0 (1)
Porto Recanati a 800 mt. dal mare	€25,278	€82	84%	2	1	7	€48	✅	✅	❌	Y / Y	⭐️ 0 (2)
HOLIDAY APARTAMENT 300mt toTHE SEA	€24,632	€153	44%	2	1	31	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

100.32% 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)	€4,330	€8,660	€12,990	€17,320	€21,650	€43,301	€129,904
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	€4,330	€8,660	€12,990	€17,320	€21,650	€43,301	€129,904

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

100.32%

Payback Period Days

364

Return on Investment

100.32%

73 Viale Cristoforo Colombo Porto Recanati, Marche, 62017

2 bed • 1.5 bath • 1 guests

Monthly Rent

€20,976

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €91/night at 54% occupancy.Projected nightly rate is €99/night at 58% 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.

€21,474

Avg annual revenue

58%

Avg occupancy rate

€99

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

€20k

€30k

€45k

€4,330

Profit

Revenue

€20,976

Operating Expenses

€10,646

Operating Income

€10,330

Net Effective Rent

€6,000

Profit (Cash Flow)

€4,330

€4,316

Cash Investment

Renos & Furnishing

€4,228

Setup Costs

€88

Total

€4,316

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

100.32%

Payback Period Days

364