BNBCalc Short Term Rental Investment Analysis 10 Via Giuseppe Arimondi, Roma, Lazio, 00159

2 bed • 1 bath • 5 guests • €170,000

BNB

Calc

Annual Revenue

€30,667

Profit (Cash Flow)

€2,961

Cap Rate

8.5%

Annual Revenue

€30,667

AirDNA projects €112/night at 75% occupancy ($30,666). Airbtics projects €111/night at 80% occupancy ($32,449). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €112 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,956	€32,400	€41,012	€54,735
Occupancy	74%	82%	89%	93%
Nightly Rate	€83	€106	€123	€157

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ROMAN ART APARTMENT	€32,354	€107	79%	2	2	1	€58	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Da Johnny Suite Industrial	€31,867	€91	93%	2	2	2	€43	❌	✅	✅	Y / Y	⭐️ 4.8 (251)
Adonai House	€43,721	€160	73%	2	2	1	€29	❌	❌	❌	N / N	⭐️ 4.7 (153)
Suite Art Pigneto	€32,694	€98	90%	2	2	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casa Pesa 2 rooms 2 baths Rome center	€28,889	€89	85%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (15)
CasaTop accanto Metro C Teano	€30,158	€106	77%	2	2	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (32)
Pigneto Rooftop	€48,110	€157	83%	2	2	2	€48	❌	❌	✅	Y / Y	⭐️ 4.9 (141)
iFlat \| Pigneto Design Apartment	€25,057	€69	86%	2	2	2	€140	❌	❌	❌	Y / Y	⭐️ 4.3 (75)
LA MAISON IN ROME (just 50mt from subway C)	€36,337	€122	80%	2	2	1	€20	❌	✅	✅	Y / Y	⭐️ 4.7 (71)
Apartament 6 in Roma Pigneto	€30,280	€78	97%	2	2	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (53)
Appartamento Roma -Portonhouse	€46,287	€128	98%	2	1	2	€39	❌	❌	✅	Y / Y	⭐️ 5 (5)
San Marzano Apartment	€32,110	€105	81%	2	1	2	€39	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Pigneto Apartment	€32,087	€114	76%	2	2	2	€67	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
2BR Apt w/ Hot Tub & Garden, City Views & Playroom	€61,469	€182	91%	2	3	1	€67	❌	✅	❌	Y / Y	⭐️ 4.8 (116)
Green Forest Apartment	€33,565	€115	80%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Carola's Terrace / La Terrazza di Carola (NEW!)	€21,625	€81	72%	2	1	3	€39	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Shiva's Home: a Pigneto experience	€45,049	€132	92%	2	1	3	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Intero alloggio, Home pigneto	€30,911	€103	82%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (111)
Hortis Apartment, 5 persons, 2 bedrooms, balcony	€16,647	€78	54%	2	1	3	€95	❌	❌	❌	Y / Y	⭐️ 4.3 (30)
Ralu's Confort in Rome	€18,773	€52	98%	2	1	3	€35	❌	❌	❌	Y / Y	⭐️ 5 (166)
Appartamento per Turisti e Famiglie Roma	€43,412	€154	77%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Camilla's tourist accommodation	€40,811	€149	75%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (71)
Appartamento da Settimio	€41,890	€184	61%	2	2	4	€63	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Armando's house in Pigneto!	€37,501	€122	84%	2	2	2	€39	❌	❌	❌	N / Y	⭐️ 5 (24)
1 Love 1 Home - Roma San Giovanni 10 minuti	€18,341	€89	53%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (40)
La casa del Dott. Buboù	€29,752	€109	74%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
La casa di Cesca.	€30,619	€97	86%	2	1	2	€20	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Studio House Apartment	€31,038	€116	70%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (5)
noHiPSTER Domus / Lavanda	€16,484	€54	80%	2	1	1	€24	❌	❌	✅	N / Y	⭐️ 4.8 (243)
Roma Casa al Pigneto	€33,383	€97	91%	2	1	2	€34	❌	❌	❌	N / Y	⭐️ 4.8 (416)
Scarfoglio Apartment, 4 people, 2 bedrooms, balcony, Wi-Fi, Tiburtina Station	€17,089	€69	62%	2	1	3	€95	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Sister’s House 10 in Rome - Pigneto	€25,645	€116	59%	2	1	1	€39	❌	❌	❌	N / Y	⭐️ 4.8 (44)
Garden Corner Pigneto Rome	€23,643	€73	85%	2	1	4	€47	❌	❌	❌	N / Y	⭐️ 4.8 (97)
A casa di Eugenio al Pigneto	€37,788	€117	88%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (79)
Camilla’s Terrace Apartment Rome_Pigneto	€42,699	€125	92%	2	1	4	€53	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Rome : appartement cosy	€31,067	€119	68%	2	2	2	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
VERA ROMA · Pigneto · Metro Tram AC WiFi Netflix	€97,147	€298	89%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (66)
Apartment with Terrace in the Heart of Pigneto	€23,393	€66	94%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Roma IceCream Apartment Tiburtina	€20,162	€61	89%	2	1	3	€29	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
Liber's Domus house in Rome Pigneto Metro C	€26,720	€84	85%	2	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (94)

Return Metrics

6.62% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,960	€5,921	€8,881	€11,842	€14,803	€29,606	€88,819
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€136,000	€136,000	€136,000	€136,000	€136,000	€136,000	€136,000
Down Payment	€34,000	€34,000	€34,000	€34,000	€34,000	€34,000	€34,000
Property Appreciation	€5,100	€10,353	€15,763	€21,336	€27,076	€58,465	€242,634
Total Return	€178,060	€186,274	€194,645	€203,179	€211,879	€258,072	€501,453

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.62%

Cap Rate

8.48%

Return on Investment

21.77%

10 Via Giuseppe Arimondi Roma, Lazio, 00159

2 bed • 1 bath • 5 guests

Purchase Price

€30,667

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €112/night at 75% occupancy.Projected nightly rate is €111/night at 80% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€33,664

Avg annual revenue

80%

Avg occupancy rate

€111

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

€40k

€70k

€100k

€2,961

Profit

Revenue

€30,667

Operating Expenses

€16,238

Operating Income

€14,428

Mortgage & Taxes

€11,468

Profit (Cash Flow)

€2,961

€44,698

Cash Investment

Down Payment

€34,000

Renos & Furnishing

€5,598

Closing Costs

€5,100

Total

€44,698

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.62%

Cap Rate

8.48%

Return on Investment

21.77%