BNBCalc Short Term Rental Rental Arbitrage Analysis Via Torrente Piomba, Montesilvano, Abruzzo, 65015

3 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€38,164

Profit (Cash Flow)

€17,764

Cash on Cash Return

287.4%

Annual Revenue

€38,164

AirDNA projects €139/night at 53% occupancy ($26,973). Airbtics projects €123/night at 55% occupancy ($24,732). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, €154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,485	€21,787	€39,072	€60,829
Occupancy	41%	52%	68%	79%
Nightly Rate	€81	€112	€154	€204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
la dimora di Diletta	€42,786	€210	52%	3	3	3	€72	❌	❌	❌	Y / Y	⭐️ 5 (4)
Favolosa casa a Montesilvano, Abruzzo	€40,799	€153	73%	3	3	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Open space, 3 camere e 2 bagni	€14,185	€109	33%	3	2	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (4)
Stella Marina	€21,047	€82	68%	3	2	1	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Stupendo appartamento sul Corso	€61,506	€187	89%	3	3	2	€26	❌	❌	✅	Y / Y	⭐️ 5 (44)
Meravigliosa casa con accesso diretto sul mare.	€23,349	€117	54%	3	1	3	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Apartment in villa Guest House "LE ACACIE	€16,822	€92	49%	3	4	3	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Appartamento a 2 passi dal mare	€8,881	€53	42%	3	1	4	€21	❌	❌	✅	Y / N	⭐️ 4.7 (58)
Casa Giulia a 500mt dal mare	€20,662	€123	44%	3	2	1	€36	❌	❌	✅	Y / Y	⭐️ 5 (8)
Villetta a schiera	€33,943	€226	41%	3	3	6	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Villa rosa appartamento	€37,578	€129	79%	3	1	5	€26	❌	❌	✅	Y / Y	⭐️ 5 (2)
Casa Azzurra	€11,866	€75	43%	3	2	2	€0	❌	❌	✅	N / Y	⭐️ 4.9 (12)
Appartamento casa vacanze Montesilvano	€20,892	€97	58%	3	2	7	€82	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Incantevole Villa al mare con terrazza, Casa Drema	€27,291	€158	44%	3	2	1	€93	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Tranquillità tra mare e monti	€13,060	€77	44%	3	2	7	€15	❌	❌	❌	Y / Y	⭐️ 5 (25)
Grande appartamento Pescara centro vicino al mare	€15,260	€52	77%	3	2	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Lux 3 bedrooms (Heart of Pescara)	€39,868	€178	60%	3	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (7)
"Residenza le ortensie" in centro e vicino al mare	€18,614	€146	31%	3	2	4	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
[Seafront] Modern Apartment	€46,828	€185	68%	3	2	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (8)
PescarHeart Apartment	€22,935	€128	49%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
PESCARA APPARTAMENTO VACANZE IN AGOSTO	€11,018	€79	38%	3	2	6	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Borgo Marino sud - YourPlace Abruzzo	€46,827	€204	59%	3	3	1	€73	❌	❌	❌	Y / Y	⭐️ 0 (2)
Splendido Trilocale con terrazzo a 40mt dal mare	€24,132	€61	100%	3	1	14	€52	❌	❌	❌	Y / N	⭐️ 0 (0)
The house at the sea Abruzzo (Italia)	€10,344	€66	40%	3	2	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Milu luxury apartment	€15,918	€89	49%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apartament1973	€27,047	€128	57%	3	2	1	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Anna's Home» 1st floor with close free parking	€23,159	€81	78%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Stunning apartment in Montesilvano with kitchen	€72,352	€257	77%	3	2	1	€0	❌	❌	✅	Y / N	⭐️ 0 (0)
Casa vacanza favoloso	€11,891	€88	37%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 3 (2)
Casa vacanza Le Tre Colline	€22,594	€140	44%	3	3	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Temporary Home 24 Silvi SuperAttico vista Mare	€70,085	€218	88%	3	1	5	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Family holiday home by the sea	€17,136	€85	53%	3	2	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (26)
Civico89	€24,998	€115	59%	3	2	2	€15	❌	❌	❌	N / N	⭐️ 5 (7)
Villa a Pescara con idromassaggio, patio,	€27,203	€82	85%	3	1	7	€52	❌	✅	✅	Y / Y	⭐️ 4 (1)
Green House Attico panoramico	€15,050	€61	66%	3	2	2	€31	❌	❌	❌	N / N	⭐️ 0 (2)
Appartamento Vista Mare e Montagna con Ombrellone	€8,337	€61	36%	3	2	2	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Casa con giardino in centro appena ristrutturata	€26,036	€107	65%	3	2	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
La Perla dell'Adriatico Silvi Marina	€19,567	€152	30%	3	2	2	€67	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

287.4% 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)	€17,763	€35,527	€53,290	€71,054	€88,818	€177,636	€532,908
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	€17,763	€35,527	€53,290	€71,054	€88,818	€177,636	€532,908

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

287.4%

Payback Period Days

127

Return on Investment

287.4%

Via Torrente Piomba Montesilvano, Abruzzo, 65015

3 bed • 2 bath • 4 guests

Monthly Rent

€38,164

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €139/night at 53% occupancy.Projected nightly rate is €123/night at 55% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€25,913

Avg annual revenue

55%

Avg occupancy rate

€123

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

€30k

€50k

€75k

€17,764

Profit

Revenue

€38,164

Operating Expenses

€13,200

Operating Income

€24,964

Net Effective Rent

€7,200

Profit (Cash Flow)

€17,764

€6,181

Cash Investment

Renos & Furnishing

€6,085

Setup Costs

€95

Total

€6,181

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

287.4%

Payback Period Days

127