BNBCalc Short Term Rental Rental Arbitrage Analysis Via del Centauro, Terracina, Lazio, 04019

1 bed • 1 bath • 1 guests • $100

BNB

Calc

Annual Revenue

$26,517

Profit (Cash Flow)

$9,870

Cash on Cash Return

226.9%

Annual Revenue

$26,517

AirDNA projects $143/night at 66% occupancy ($34,471). Airbtics projects $110/night at 66% occupancy ($26,516). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 66% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,527	$22,777	$35,128	$48,080
Occupancy	56%	59%	79%	84%
Nightly Rate	$90	$104	$120	$151

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lido di Giove home	$18,651	$104	49%	1	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (6)
VILLETTA SUL MARE INCASTONATA NEL VERDE	$18,837	$93	55%	1	0	3	$5	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
AppartamentoTerracina, Porto Badino.Affit. da S&G	$18,139	$84	59%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Pool House Terracina	$40,299	$109	89%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (117)
MONOLOCALE in villa con piscina	$32,222	$124	71%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (4)
Terracina 50MT mare villa con giardino privato.	$32,084	$104	84%	1	1	2	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Cozy renovated garage 200 meters from the sea	$19,217	$89	59%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
MANSARDA in villa con piscina	$32,813	$163	55%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Appartamento gradevole in residence privato	$27,463	$87	82%	1	1	2	$54	❌	❌	❌	Y / N	⭐️ 5 (1)
papillon beach appartement	$33,648	$150	59%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

226.88% 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)	$9,869	$19,739	$29,608	$39,478	$49,347	$98,695	$296,086
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	$3	$6	$9	$12	$15	$34	$142
Total Return	$9,872	$19,745	$29,617	$39,490	$49,363	$98,729	$296,228

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

226.88%

Payback Period Days

160

Return on Investment

226.95%

Residence Miami Via del Centauro Terracina, Lazio, 04019

1 bed • 1 bath • 1 guests

Monthly Rent

$26,517

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 66% occupancy.Projected nightly rate is $110/night at 66% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$27,337

Avg annual revenue

66%

Avg occupancy rate

$110

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

$15k

$25k

$35k

$40k

$9,870

Profit

Revenue

$26,517

Operating Expenses

$15,447

Operating Income

$11,070

Net Effective Rent

$1,200

Profit (Cash Flow)

$9,870

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

226.88%

Payback Period Days

160