BNBCalc Short Term Rental Rental Arbitrage Analysis Via Nicola Nisco 30, 00179 Rome Rome, Italy

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$40,907

Profit (Cash Flow)

$26,529

Cash on Cash Return

301.5%

Annual Revenue

$40,907

AirDNA projects $151/night at 79% occupancy ($43,569).

BNB Calc projects a 80% occupancy rate, $140 rate per night.

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

Return Metrics

301.47% 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)	$26,529	$53,058	$79,588	$106,117	$132,646	$265,293	$795,881
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	$26,529	$53,058	$79,588	$106,117	$132,646	$265,293	$795,881

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

301.47%

Payback Period Days

121

Return on Investment

301.47%

30 Via Nicola Nisco Roma, Lazio, 00179

3 bed • 2 bath • 6 guests

Monthly Rent

$40,907

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,529

Profit

Revenue

$40,907

Operating Expenses

$13,178

Operating Income

$27,729

Net Effective Rent

$1,200

Profit (Cash Flow)

$26,529

$8,800

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$300

Total

$8,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

301.47%

Payback Period Days

121