BNBCalc.com Rental Arbitrage Analysis Report of Corso Italia, 95129 Catania CT, Italia

1 bed • 1 bath • 2 guests • $500

BNB

Calc

Return Metrics

87.3% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

87.3%

Payback Period Days

418

Return on Investment

87.3%

Annual Revenue

$13,149

AirDNA projects $67/night at 53% occupancy ($12,969).

Revenue Percentile

Operating Expenses

Monthly Expenses

$243

Annual Expenses

$2,914

Utilities

$150

Internet + TV

$30

Water/Sewer

$20

Garbage

$0

Electric

$100

Gas

$0

Other

$0

Maintenance

$60

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$50

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$33

Platform Fee (i.e. Airbnb)

$33

Property Manager Fee

$0

Corso Italia Catania, Sicilia, 95129

1 bed • 1 bath • 2 guests • $500

Edit my contact card

Annual Revenue

$13,149

Profit (Cash Flow)

$4,234

Payback in 418 days

Cash on Cash Return

87.3%

Annual Revenue

$13,149

AirDNA projects $67/night at 53% occupancy ($12,970)

Occupancy Rate

Avg Daily Rate

Return Metrics

87.3% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

87.3%

Payback Period Days

418