BNBCalc Short Term Rental Rental Arbitrage Analysis Piazza Di Pietra, 00186 Rome Rome, Italy

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$54,918

Profit (Cash Flow)

$4,747

Cash on Cash Return

NaN%

Annual Revenue

$54,918

AirDNA projects $206/night at 83% occupancy ($62,449). Airbtics projects $179/night at 84% occupancy ($54,918). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 84% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,502	$52,227	$63,376	$71,331
Occupancy	73%	84%	96%	100%
Nightly Rate	$140	$171	$195	$262

Seasonality (Profit by Month)

Return Metrics

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

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,746	$9,493	$14,240	$18,986	$23,733	$47,467	$142,402
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	$4,746	$9,493	$14,240	$18,986	$23,733	$47,467	$142,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

Piazza Di Pietra Roma, Lazio, 00186

1 bed • 1 bath • 2 guests

Monthly Rent

$54,918

Annual Revenue

BNBCalc predicts this property will get $179 per night with 84% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$4,747

Profit

Revenue

$54,918

Operating Expenses

$18,539

Operating Income

$36,379

Net Effective Rent

$31,632

Profit (Cash Flow)

$4,747

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN