BNBCalc Short Term Rental Rental Arbitrage Analysis 9 Piazzale Primo Maggio, Pesaro, Marche, 61121

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€20,819

Profit (Cash Flow)

€13,887

Cash on Cash Return

81.7%

Annual Revenue

€20,819

AirDNA projects €107/night at 45% occupancy ($17,553). Airbtics projects €104/night at 59% occupancy ($22,402). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 100% occupancy rate, €57 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,855	€23,147	€32,177	€49,739
Occupancy	39%	63%	73%	86%
Nightly Rate	€82	€99	€118	€154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CA' GINEVRA TRILOCALE CENTRO-MARE	€16,322	€65	66%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Virgi Home con vista mare a Pesaro by Yohome	€39,476	€192	50%	2	1	1	€125	❌	❌	✅	Y / Y	⭐️ 5 (5)
Moderno appartamento in perfetta posizione	€12,893	€62	55%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (60)
Cozy Apartment in the Centre	€9,253	€70	31%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
Ampio appartamento vicino al mare. 4 posti letto	€12,338	€45	74%	2	1	2	€5	❌	❌	✅	Y / N	⭐️ 4.7 (64)
La Casetta di Elena	€18,072	€111	44%	2	1	2	€15	❌	❌	❌	N / Y	⭐️ 5 (3)
Casa Mare Pesaro Viale Venezia 18 Esclusivo	€20,374	€90	62%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Casa Ewa - Centro Pesaro	€19,848	€95	56%	2	1	3	€51	❌	❌	✅	Y / Y	⭐️ 5 (1)
B&B LA RONDINE	€21,717	€73	81%	2	1	3	€15	❌	✅	❌	Y / Y	⭐️ 5 (25)
Apartment in the historical center and the sea	€31,668	€86	96%	2	2	1	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Cozy House close to the Beach and the City Center	€13,105	€104	34%	2	2	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (69)
Loft in centro storico a Pesaro	€17,687	€71	64%	2	1	1	€102	❌	❌	❌	Y / Y	⭐️ 0 (0)
Nonna Lolita flat - Rossini theatre - Pesaro city	€22,897	€83	72%	2	2	4	€51	❌	❌	❌	Y / Y	⭐️ 5 (74)
Casacciuga, luminosa e centrale casa con giardino	€13,729	€88	39%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Tranquility and Magic	€46,006	€180	70%	2	1	2	€10	❌	❌	✅	Y / Y	⭐️ 5 (21)
Casa Pomodoro	€22,456	€140	43%	2	2	3	€61	❌	❌	✅	Y / Y	⭐️ 5 (25)
Appartamento centro storico Nuovo e Ristrutturato	€20,163	€82	67%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 4.7 (39)
La Maison Bleu breve e lungo affitto	€62,230	€138	92%	2	2	7	€451	❌	❌	❌	Y / Y	⭐️ 5 (3)
appartamento la ribollita	€25,279	€110	63%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento nuovo zona mare con posto auto	€28,484	€104	73%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (17)
Esclusivo appartamento in villa al mare	€14,574	€110	36%	2	2	3	€36	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Tiny villa with a small garden next to the sea	€21,392	€154	37%	2	1	7	€51	❌	❌	❌	Y / Y	⭐️ 5 (2)
Tra il Mare e il Centro	€39,619	€130	83%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (14)
Elegante appartamento in centro, a 5 min dal mare	€10,202	€68	38%	2	1	6	€81	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Appartamento tra il centro e il mare	€19,924	€60	90%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Delizioso Appartamento in centro storico a Pesaro.	€19,617	€78	68%	2	1	1	€30	❌	❌	❌	N / N	⭐️ 5 (4)
Casa Tangerina	€13,196	€103	35%	2	2	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
moderno e luminoso centro-mare	€16,070	€95	46%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Casina di Marta!	€29,456	€115	69%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (8)
La Porta Rossa	€22,451	€104	59%	2	1	1	€87	❌	❌	✅	Y / N	⭐️ 0 (1)
casa la Spiga	€21,052	€84	68%	2	1	4	€26	❌	❌	❌	Y / Y	⭐️ 5 (2)
Casa Camilla	€41,979	€155	74%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (5)
Gemma House	€25,837	€85	83%	2	1	7	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Casa Leopardi	€15,106	€106	39%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (3)
Mater*natura Appartamento centralissimo	€30,606	€129	64%	2	2	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (13)
Attico Pisaurum - Central Apartment with Parking!	€32,056	€98	86%	2	2	2	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Palazzo Albani	€34,245	€94	100%	2	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

81.68% 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)	€13,886	€27,773	€41,660	€55,547	€69,434	€138,868	€416,605
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	€13,886	€27,773	€41,660	€55,547	€69,434	€138,868	€416,605

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

81.68%

Payback Period Days

447

Return on Investment

81.68%

9 Piazzale Primo Maggio Pesaro, Marche, 61121

2 bed • 2 bath • 4 guests

Monthly Rent

€20,819

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €107/night at 45% occupancy.Projected nightly rate is €104/night at 59% occupancy.

Occupancy Rate

Top 1% of comparables

Avg Daily Rate

Top 96% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€22,233

Avg annual revenue

59%

Avg occupancy rate

€107

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

€45k

€65k

€13,887

Profit

Revenue

€20,819

Operating Expenses

€6,932

Operating Income

€13,887

Net Effective Rent

€0

Profit (Cash Flow)

€13,887

€17,000

Cash Investment

Renos & Furnishing

€17,000

Setup Costs

€0

Total

€17,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

81.68%

Payback Period Days

447