BNBCalc Short Term Rental Rental Arbitrage Analysis Via Cesare Battisti, Alba Adriatica, Abruzzo, 64011

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$15,749

Profit (Cash Flow)

$4,585

Cash on Cash Return

95.8%

Annual Revenue

$15,749

AirDNA projects $88/night at 39% occupancy ($12,535). Airbtics projects $77/night at 56% occupancy ($15,749). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $77 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,201	$14,076	$25,644	$45,747
Occupancy	40%	52%	79%	94%
Nightly Rate	$55	$72	$85	$129

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bellissimo appartamento 01/06/24 al 30/09/24	$37,988	$107	97%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Holiday Home	$14,457	$50	79%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Ampio appartamento Alba Adriatica	$21,351	$59	94%	2	1	3	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Accogliente Appartamento a 150 m dal mare	$8,213	$68	33%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Nuovo Appartamento 400m Mare	$23,384	$117	54%	2	1	4	$54	❌	❌	❌	Y / Y	⭐️ 5 (6)
Appartamento al mare con giardino a alba adriatica	$8,913	$53	40%	2	1	5	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
La Dimora del Sole a 200 m dal mare	$6,757	$38	47%	2	2	4	$32	❌	❌	✅	Y / N	⭐️ 4.5 (23)
Enchanting sea-view accommodation	$9,109	$44	49%	2	1	3	$65	❌	❌	✅	Y / Y	⭐️ 5 (22)
Villetta indipendente in pieno centro.	$33,143	$92	93%	2	1	3	$54	❌	❌	✅	Y / N	⭐️ 0 (0)
Attico ad ALBA Adriatica a 100mt mare (min 15gg)	$21,785	$62	96%	2	1	7	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
APPARTAMENTO VISTA MARE	$24,887	$78	85%	2	1	7	$22	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Duplex sul mare ad Alba Adriatica	$25,519	$178	34%	2	2	5	$87	❌	❌	✅	Y / Y	⭐️ 0 (0)
Trilocale vicino al mare Alba	$14,403	$71	50%	2	1	7	$48	❌	❌	✅	Y / Y	⭐️ 0 (1)
Appartamento Deluxe vista mare Alba Adriatica	$20,326	$133	41%	2	2	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (2)
Vittoria Al Mare 2	$9,806	$47	57%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (44)
Dolce marea	$24,238	$77	86%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Appartamento ristrutturato	$10,212	$62	45%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (4)
Vittoria Al Mare 4	$19,961	$101	54%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Vittoria Al Mare 3	$9,838	$48	56%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Sophie's Oasis	$34,784	$132	72%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
la casa al mare di ale e dade	$14,032	$70	54%	2	1	2	$97	❌	❌	✅	Y / Y	⭐️ 5 (13)
Vittoria Al Mare 1	$9,663	$48	55%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (46)
"Maison de mer " casa con giardino accanto al mare	$11,559	$59	51%	2	2	7	$34	❌	❌	✅	Y / Y	⭐️ 4 (4)
Appartamenti Stella Marina - "Soluzione Enjoy"	$8,825	$53	45%	2	1	7	$54	❌	❌	✅	Y / N	⭐️ 4.8 (11)
Holihome_Open House FRN	$20,307	$59	85%	2	2	1	$64	❌	❌	✅	Y / Y	⭐️ 5 (6)
appartamento vacanza alba adriatica 300 mt da mare	$7,151	$37	50%	2	1	7	$43	❌	❌	✅	Y / Y	⭐️ 5 (1)
CASA DALì	$9,160	$31	75%	2	1	4	$54	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Casa vacanza a due passi dal mare	$12,255	$79	33%	2	1	3	$162	❌	❌	✅	Y / Y	⭐️ 5 (4)
[Appartamento di lusso] - Parcheggio privato	$23,613	$129	50%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Arthemis - eco, colorato e confortevole	$25,069	$148	43%	2	1	2	$52	❌	✅	✅	Y / Y	⭐️ 5 (1)
Vacanza con vista Mozzafiato!	$11,476	$56	56%	2	2	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Affitto casa-vacanze	$28,511	$82	95%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (2)
Casa Vacanze Sandra	$29,749	$78	100%	2	1	7	$32	❌	❌	✅	Y / N	⭐️ 0 (0)
Appartamento da poco ristrutturato con parcheggio	$23,624	$81	79%	2	1	2	$43	❌	❌	✅	Y / N	⭐️ 4.2 (14)

Return Metrics

95.75% 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)	$4,584	$9,169	$13,754	$18,339	$22,924	$45,848	$137,546
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	$4,584	$9,169	$13,754	$18,339	$22,924	$45,848	$137,546

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

95.75%

Payback Period Days

381

Return on Investment

95.75%

Via Cesare Battisti Alba Adriatica, Abruzzo, 64011

2 bed • 1 bath • 6 guests

Monthly Rent

$15,749

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $88/night at 39% occupancy.Projected nightly rate is $77/night at 56% occupancy.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$16,092

Avg annual revenue

56%

Avg occupancy rate

$78

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

$25k

$40k

$4,585

Profit

Revenue

$15,749

Operating Expenses

$11,164

Operating Income

$4,585

Net Effective Rent

Profit (Cash Flow)

$4,585

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

95.75%

Payback Period Days

381