BNBCalc Short Term Rental Investment Analysis 125 Via Simone Martini, Roma, Lazio, 00142

1 bed • 1 bath • 2 guests • €1,080

BNB

Calc

Annual Revenue

€27,782

Profit (Cash Flow)

€15,198

Cap Rate

1408.0%

Annual Revenue

€27,782

AirDNA projects €93/night at 60% occupancy ($20,361). Airbtics projects €115/night at 66% occupancy ($27,781). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, €115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,137	€23,219	€40,885	€60,732
Occupancy	53%	66%	76%	87%
Nightly Rate	€82	€95	€145	€189

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy flat in Rome	€32,145	€154	56%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (4)
LU Apartment Eur	€22,481	€112	55%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Casa MaPi	€45,676	€205	61%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Appartamento vicino alla metro	€21,895	€83	72%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (83)
Holiday Home via Flli. Laurana 21	€25,099	€90	76%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (72)
La Maison Eur	€30,578	€115	71%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Casa Virginia	€24,931	€80	85%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (35)
Apartment LUNA	€40,166	€132	83%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (99)
Garden House	€21,376	€68	84%	1	1	4	€24	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Eur - Penthouse	€30,359	€93	87%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (5)
SWEET HOME - Metro B Laurentina	€26,312	€97	73%	1	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (58)
Eur Metro B with garden - private car parking	€24,057	€105	59%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (45)
Garden House Roma	€26,144	€71	99%	1	1	5	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Appartamento Alessandra Roma Eur	€20,536	€80	70%	1	1	3	€24	❌	❌	❌	Y / Y	⭐️ 5 (109)
Eleganza, comfort, vicino Metro	€26,576	€108	66%	1	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (23)
Apartment EUR-Tre Fontane 4 people	€35,968	€197	50%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
EUR District - Near Metro & La Nuvola	€35,248	€96	99%	1	1	4	€34	❌	❌	❌	N / Y	⭐️ 5 (48)
Super attico Eur	€13,867	€70	53%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (76)
NiceTo Host You	€37,735	€154	65%	1	1	1	€125	❌	❌	❌	Y / Y	⭐️ 5 (33)
le sorelle	€36,196	€183	54%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Appartamento incantevole in zona esclusiva di Roma	€18,873	€70	74%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.3 (12)
appartamento bilocale	€17,344	€91	52%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Al Picchio rosso B&B	€15,363	€58	72%	1	1	4	€20	❌	❌	❌	N / N	⭐️ 4.5 (38)
L'EUR. Per Te	€24,367	€74	89%	1	1	4	€20	❌	❌	❌	Y / N	⭐️ 4.5 (18)
Casa vacanze	€39,350	€154	69%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (2)
Cozy Retreat Roma	€21,371	€86	66%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (44)
Casa Eur	€23,903	€77	85%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (52)
Casa Rosy	€27,275	€143	49%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (9)
residenza eres eur	€49,139	€258	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Domus Lucis	€11,329	€94	33%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Delightful apartment in the heart of Eur	€19,921	€91	59%	1	1	14	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Appartamento con piscina e campo da tennis	€25,414	€120	58%	1	1	2	€0	✅	❌	❌	Y / N	⭐️ 5 (1)
[Metro B - Laurentina] Apartment Martini	€19,259	€88	54%	1	1	3	€38	❌	❌	✅	Y / Y	⭐️ 5 (22)
Appartamento Roma Eur Luminoso	€23,623	€150	43%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Apartment Sole (up to 2 guests)	€25,722	€102	69%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Eur Baldovinetti Luxury Suite vicino IFAD, Huawei	€46,194	€256	49%	1	2	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (3)
Prato Smeraldo Apartment	€24,800	€86	79%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Appartamento Serafico [Metro B]	€13,595	€88	42%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Claude's house	€28,839	€188	42%	1	1	31	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Rome House - up to 4 guests	€24,524	€67	100%	1	1	32	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)

Return Metrics

392.94% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€15,197	€30,395	€45,593	€60,791	€75,988	€151,977	€455,932
Revenue Appreciation	€365	€730	€1,095	€1,460	€1,826	€3,652	€10,957
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€1,080	€1,080	€1,080	€1,080	€1,080	€1,080	€1,080
Property Appreciation	€32	€65	€100	€135	€172	€371	€1,541
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

392.94%

Cap Rate

1,407.95%

Return on Investment

393.76%

125 Via Simone Martini Roma, Lazio, 00142

1 bed • 1 bath • 2 guests

Purchase Price

13657

Airbnb Investor Score

€15,197

Annual Profit

1408.0%

Cap Rate

392.9%

Cash on Cash

€27,782

Annual Revenue

BNBCalc predicts this property will get $115 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€26,938

Avg annual revenue

66%

Avg occupancy rate

€115

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

€10k

€25k

€35k

€50k

€15,198

Profit

Revenue

€27,782

Operating Expenses

€12,576

Operating Income

€15,206

Mortgage & Taxes

€8

Profit (Cash Flow)

€15,198

€3,928

Cash Investment

Down Payment

€1,080

Renos & Furnishing

€2,848

Total

€3,928

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

392.94%

Cap Rate

1,407.95%

Return on Investment

393.76%