BNBCalc Short Term Rental Rental Arbitrage Analysis Viale dei Noccioli, Ariccia, Lazio, 00040

3 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$46,116

Profit (Cash Flow)

$16,121

Cash on Cash Return

187.4%

Annual Revenue

$46,116

AirDNA projects $114/night at 47% occupancy ($19,569). Airbtics projects $214/night at 59% occupancy ($46,115). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $214 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,872	$46,831	$79,050	$126,736
Occupancy	39%	58%	86%	91%
Nightly Rate	$136	$214	$246	$373

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
splendida casa vacanze	$45,962	$138	91%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Casale con parco e piscina salata.	$52,913	$277	50%	3	3	3	$162	✅	✅	✅	Y / Y	⭐️ 4.8 (44)
Castelli Romani apartment - view of [Rome]	$59,122	$185	85%	3	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (44)
villa panoramica-grande piscina	$63,263	$525	32%	3	3	1	$108	✅	✅	✅	Y / Y	⭐️ 4.9 (10)
Villa in campagna ai castelli romani	$19,599	$153	35%	3	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Vecchia Dimora, la casa che cercavi per le vacanze	$17,407	$82	58%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
"Cinquegatti" views over Rome and Castel Gandolfo	$26,761	$81	87%	3	3	2	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (117)
Dany's residence	$19,910	$59	91%	3	3	2	$43	❌	❌	❌	Y / N	⭐️ 4.7 (215)
Lisetta a "Casa Gramapa"	$33,993	$216	43%	3	1	3	$0	✅	❌	❌	N / Y	⭐️ 4.9 (9)
Country Side Chic Roma Rocca di Papa	$52,104	$214	58%	3	3	1	$228	✅	❌	✅	Y / Y	⭐️ 4 (6)
Le Anfore	$49,044	$134	100%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (45)
IL CUCU'	$65,664	$233	77%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (5)
Luxury Pagoda Panoramica	$36,713	$223	44%	3	3	3	$92	✅	❌	✅	Y / Y	⭐️ 4.8 (78)

Return Metrics

187.44% 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)	$16,120	$32,241	$48,361	$64,482	$80,603	$161,206	$483,619
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	$16,120	$32,241	$48,361	$64,482	$80,603	$161,206	$483,619

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

187.44%

Payback Period Days

194

Return on Investment

187.44%

Viale dei Noccioli Ariccia, Lazio, 00040

3 bed • 2 bath • 4 guests

Monthly Rent

$46,116

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $114/night at 47% occupancy.Projected nightly rate is $214/night at 59% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$39,569

Avg annual revenue

59%

Avg occupancy rate

$214

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

$35k

$50k

$65k

$16,121

Profit

Revenue

$46,116

Operating Expenses

$17,995

Operating Income

$28,121

Net Effective Rent

$12,000

Profit (Cash Flow)

$16,121

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

187.44%

Payback Period Days

194