BNBCalc Short Term Rental Rental Arbitrage Analysis Via Ovindoli 20, 00135 Rome Rome, Italy

2 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

Flask Blog

flask.blog.114@gmail.com

Annual Revenue

$19,869

Profit (Cash Flow)

$9,644

Cash on Cash Return

138.8%

Annual Revenue

$19,869

AirDNA projects $80/night at 68% occupancy ($19,869).

BNB Calc projects a 68% occupancy rate, $80 rate per night.

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

Return Metrics

138.75% 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)	$9,643	$19,287	$28,930	$38,574	$48,218	$96,436	$289,309
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	$9,643	$19,287	$28,930	$38,574	$48,218	$96,436	$289,309

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

138.75%

Payback Period Days

263

Return on Investment

138.75%

20 Via Ovindoli Rome, Lazio, 00135

2 bed • 1 bath • 2 guests

Monthly Rent

$19,869

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,644

Profit

Revenue

$19,869

Operating Expenses

$10,226

Operating Income

$9,644

Net Effective Rent

Profit (Cash Flow)

$9,644

$6,950

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$700

Total

$6,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

138.75%

Payback Period Days

263