BNBCalc.com Rental Arbitrage Analysis Report of Via Sorso, 07031 Castelsardo SS, Italy

2 bed • 2 bath • 4 guests • $2,000

BNB

Calc

Return Metrics

-238.44% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-238.44%

Payback Period Days

0

Return on Investment

-238.44%

Annual Revenue

$17,809

AirDNA projects $106/night at 46% occupancy ($17,809).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,193

Annual Expenses

$14,315

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$708

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$148

Management & Platform Fees

$45

Platform Fee (i.e. Airbnb)

$45

Property Manager Fee

$0

Via Sorso Castelsardo, Sardegna, 07031

2 bed • 2 bath • 4 guests • $2,000

Edit my contact card

Annual Revenue

$17,809

Profit (Cash Flow)

-$20,506

No payback period

Cash on Cash Return

-238.4%

Annual Revenue

$17,809

AirDNA projects $106/night at 46% occupancy ($17,809)

Occupancy Rate

Avg Daily Rate

Return Metrics

-238.44% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-238.44%

Payback Period Days

0