Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Via Trapani, Ladispoli, Lazio, 00055

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€25,656

Profit (Cash Flow)

€1,832

Cash on Cash Return

40.1%

Annual Revenue

€25,656

AirDNA projects €88/night at 56% occupancy ($17,959). Airbtics projects €94/night at 53% occupancy ($18,290). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, €110 rate per night.

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

Percentiles25%50%75%90%
Revenue€10,257€18,490€26,557€41,714
Occupancy35%53%64%89%
Nightly Rate€78€94€110€125

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
€18,314
€102
49%
221€0❌❌❌Y / N⭐️ 4.8 (34)
€23,869
€120
53%
224€41❌❌✅Y / Y⭐️ 4 (7)
€15,593
€137
31%
222€0❌❌✅Y / Y⭐️ 4.7 (11)
€19,699
€56
90%
221€41❌❌❌Y / Y⭐️ 4.8 (35)
€13,670
€94
33%
212€62❌❌❌N / Y⭐️ 4.7 (18)
€14,572
€60
62%
211€52❌❌✅Y / Y⭐️ 4.3 (50)
€25,494
€87
77%
212€52❌❌❌Y / Y⭐️ 5 (13)
€13,627
€73
50%
211€21❌❌✅Y / Y⭐️ 4.8 (180)
€17,220
€81
58%
222€0❌❌✅Y / Y⭐️ 5 (5)
€12,969
€71
49%
212€21❌❌❌Y / Y⭐️ 5 (83)
€21,329
€136
43%
215€0❌❌❌Y / Y⭐️ 4.8 (133)
€13,554
€108
32%
2131€52❌❌❌Y / Y⭐️ 4.4 (12)
€21,342
€90
61%
211€52❌❌✅Y / Y⭐️ 0 (1)
€13,100
€65
54%
212€52❌❌❌Y / Y⭐️ 4.6 (112)
€19,074
€74
70%
222€0❌❌❌Y / Y⭐️ 0 (3)
€19,691
€83
60%
212€52❌❌❌Y / Y⭐️ 4.3 (4)
€24,584
€132
51%
212€0❌❌✅Y / Y⭐️ 3.5 (2)
€24,908
€74
90%
213€52❌❌❌Y / Y⭐️ 5 (51)
€9,709
€58
42%
215€21❌❌❌Y / N⭐️ 0 (0)
€13,958
€106
36%
211€0❌❌❌Y / Y⭐️ 4.7 (3)
€31,603
€104
83%
223€0❌❌❌Y / Y⭐️ 5 (5)
€28,864
€80
96%
211€31❌❌❌Y / Y⭐️ 5 (10)
€27,972
€99
77%
213€0❌❌✅Y / Y⭐️ 4.4 (6)
€26,115
€80
89%
212€0❌❌❌Y / Y⭐️ 4.8 (9)
€16,794
€86
53%
213€52❌❌❌Y / Y⭐️ 5 (2)
€22,013
€100
58%
213€52❌❌❌Y / Y⭐️ 5 (8)
€24,644
€83
80%
214€41❌❌❌Y / Y⭐️ 0 (6)
€25,458
€125
55%
213€72❌❌❌Y / Y⭐️ 4.8 (50)
€12,994
€118
30%
212€0❌❌❌Y / Y⭐️ 0 (1)
€24,252
€125
53%
217€0❌❌❌Y / Y⭐️ 5 (3)
€16,891
€50
93%
212€11✅❌❌Y / Y⭐️ 4.3 (39)
€13,082
€92
39%
211€0❌❌✅Y / Y⭐️ 5 (7)
€22,705
€103
60%
217€0❌❌✅Y / N⭐️ 0 (0)
€22,915
€125
50%
213€0❌❌❌Y / N⭐️ 0 (0)

Return Metrics

40.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€1,832€3,664€5,496€7,328€9,160€18,320€54,961
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€1,832€3,664€5,496€7,328€9,160€18,320€54,961

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

40.09%

Payback Period Days

911

Return on Investment

40.09%

property-location

Via Trapani Ladispoli, Lazio, 00055

2 bed • 1 bath • 4 guests

€25,656

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €88/night at 56% occupancy.Projected nightly rate is €94/night at 53% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€17,945

Avg annual revenue

53%

Avg occupancy rate

€94

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

€35k

Sign up to see the data on 40 all comparables

€1,832

Profit

Revenue

€25,656

Operating Expenses

€11,824

Operating Income

€13,832

Net Effective Rent

€12,000

Profit (Cash Flow)

€1,832

€4,570

Cash Investment

Renos & Furnishing

€4,474

Setup Costs

€95

Total

€4,570

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

40.09%

Payback Period Days

911