BNBCalc Short Term Rental Investment Analysis 11 Via Berengario, Roma, Lazio, 00162

2 bed • 1 bath • 3 guests • €345,000

BNB

Calc

Annual Revenue

€38,382

Profit (Cash Flow)

€6,295

Cap Rate

7.2%

Annual Revenue

€38,382

AirDNA projects €144/night at 66% occupancy ($34,689). Airbtics projects €150/night at 70% occupancy ($38,381). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€25,968	€38,042	€54,604	€66,178
Occupancy	59%	71%	83%	86%
Nightly Rate	€118	€143	€175	€204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
PeoniaMaximaHouse -Piazza Bologna-	€41,589	€139	82%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Piazza Bologna: Giardino, A/C, Wi-Fi & Tv	€28,987	€122	63%	2	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (67)
twins b	€24,933	€115	58%	2	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (29)
Your comfy Home	€49,960	€135	100%	2	1	1	€28	❌	❌	✅	N / Y	⭐️ 5 (135)
2 Minutes away from Tiburtina Station Self Checkin	€30,480	€94	83%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (169)
Comfortable, bright and central Rome apartment!	€26,614	€108	66%	2	1	31	€48	❌	❌	❌	Y / Y	⭐️ 5 (124)
Piazza Bologna Apartment	€63,010	€203	83%	2	1	1	€77	❌	❌	❌	N / Y	⭐️ 3.5 (4)
Piazza Bologna:Appartamento con A/C,Wi-Fi,Smart Tv	€38,760	€150	68%	2	2	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (49)
Ross House - Metro B	€31,134	€115	72%	2	1	2	€58	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Discover Rome from an Apartment with Bunk Beds	€36,048	€114	86%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (302)
Central apartment Perri	€24,458	€136	45%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (6)
Collegato, centrale confortevole	€38,220	€123	83%	2	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (92)
Casa Vacanze Roma Contessa Elegance Inn	€48,274	€227	58%	2	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Domus Magnifica	€42,121	€155	74%	2	2	3	€10	❌	❌	❌	Y / Y	⭐️ 5 (16)
Sapienza Grand Apartment	€49,825	€187	70%	2	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (110)
Vacanze Romane	€55,950	€174	85%	2	2	2	€68	❌	❌	❌	Y / Y	⭐️ 5 (8)
Roma Holidays Apartment	€29,423	€119	67%	2	1.5	3	€43	❌	❌	❌	Y / Y	⭐️ 5 (93)
Bologna & Roma Tiburtina Lime Apartment	€39,084	€109	93%	2	2	1	€115	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
[Imperium House]3 min da MetroB, giardino pvt. A/C	€76,256	€221	93%	2	1	1	€38	❌	❌	❌	N / Y	⭐️ 5 (32)
cozy central whole flat (80sq mt)	€32,064	€115	76%	2	2	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (91)
Cozy New Central near Tiburtina station Smart key	€36,849	€117	84%	2	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (47)
MM Bologna & Roma Tiburtina Cozy Apartment	€33,564	€99	87%	2	2	1	€115	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Riflesso di Venere Apartment-La Sapienza	€60,100	€190	85%	2	2	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (8)
Bed&bookofrome	€29,050	€96	81%	2	2	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (54)
Three sisters- La Casa nel cuore di Roma	€56,635	€231	67%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
That's amoR	€25,253	€126	52%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (29)
Grande ed elegante appartamento centrale a Roma	€30,431	€128	65%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (123)
Livorno, apartment - 5 min walk from piazza bologn	€51,805	€169	78%	2	1	1	€115	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
A tuo AGIO tra la Storia	€57,039	€181	86%	2	2.5	1	€0	❌	❌	❌	N / Y	⭐️ 5 (201)
Lovely -Ben collegato metropolitana e autobus	€43,374	€151	77%	2	2	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (72)
Prestigiosa Suite -Tiburtina Policlinico Sapienza	€52,509	€179	79%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (17)
Francy’s Home in Rome	€26,870	€129	57%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Accogliente casa zona centrale	€18,683	€123	41%	2	1	2	€20	❌	❌	✅	Y / Y	⭐️ 5 (87)
Casa di Michele per 4 persone	€27,730	€147	49%	2	1	2	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Nurith 32	€23,346	€148	43%	2	1.5	31	€0	❌	❌	❌	Y / N	⭐️ 4 (5)
Penthouse panoramic view of Rome, in Central Area!	€72,093	€311	63%	2	2	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (99)
Zoelia Piazza Bologna - Metro B	€38,318	€147	71%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Luxury flat with garden	€36,132	€163	60%	2	2.5	5	€38	❌	❌	❌	Y / Y	⭐️ 5 (31)
Appartamento di Design, vicino Stazione Tiburtina	€27,352	€159	47%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (30)

Return Metrics

7.53% 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)	€6,294	€12,589	€18,884	€25,179	€31,473	€62,947	€188,842
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€275,999	€275,999	€275,999	€275,999	€275,999	€275,999	€275,999
Down Payment	€69,000	€69,000	€69,000	€69,000	€69,000	€69,000	€69,000
Property Appreciation	€10,350	€21,010	€31,990	€43,300	€54,949	€118,651	€492,405
Total Return	€361,644	€378,600	€395,875	€413,479	€431,423	€526,598	€1,026,248

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.53%

Cap Rate

7.15%

Return on Investment

25.75%

11 Via Berengario Roma, Lazio, 00162

2 bed • 1 bath • 3 guests

Purchase Price

Airbnb Investor Score

€6,294

Annual Profit

7.2%

Cap Rate

7.5%

Cash on Cash

€38,382

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €144/night at 66% occupancy.Projected nightly rate is €150/night at 70% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€39,355

Avg annual revenue

70%

Avg occupancy rate

€150

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

€20k

€35k

€55k

€75k

€6,295

Profit

Revenue

€38,382

Operating Expenses

€13,688

Operating Income

€24,694

Mortgage & Taxes

€18,399

Profit (Cash Flow)

€6,295

€83,514

Cash Investment

Down Payment

€69,000

Renos & Furnishing

€4,164

Closing Costs

€10,350

Total

€83,514

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.53%

Cap Rate

7.15%

Return on Investment

25.75%