BNBCalc.com Investment Analysis Report of Via Laura Mantegazza, 00152 Roma RM, Italy

2 bed • 1 bath • 5 guests • $350,000

BNB

Calc

Return Metrics

-14.92% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-14.92%

Cap Rate

3.04%

Return on Investment

1.14%

Annual Revenue

$28,252

AirDNA projects $119/night at 65% occupancy ($28,251).

User selected values for this report: 65% occupancy rate, $119 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,466

Annual Expenses

$17,593

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$935

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$235

Management & Platform Fees

$71

Platform Fee (i.e. Airbnb)

$71

Property Manager Fee

$0

property-location

Via Laura Mantegazza Roma, Lazio, 00152

2 bed • 1 bath • 5 guests

$28,252

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-14.92%

Cap Rate

3.04%