BNBCalc Short Term Rental Investment Analysis 154 Via Sicilia, Roma, Lazio, 00187

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€68,836

Profit (Cash Flow)

€50,981

Cap Rate

Infinity%

Annual Revenue

€68,836

AirDNA projects €168/night at 68% occupancy ($41,703). Airbtics projects €170/night at 83% occupancy ($51,487). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 93% occupancy rate, €203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€31,445	€48,919	€69,849	€93,556
Occupancy	70%	87%	93%	96%
Nightly Rate	€121	€152	€203	€262

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rental in Rome - Apartment near Villa Borghese	€58,880	€229	69%	1	1.5	3	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Luxury Home Rome nel cuore di via Veneto	€63,618	€203	85%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 0 (1)
Lovely Open Space	€33,219	€131	68%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (59)
iFlat \| Via Veneto Design Studio	€30,570	€92	87%	1	1	2	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (131)
Suite Deluxe, Two Chic Guesthouse(redsuite)	€48,317	€147	90%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (41)
Comfortable Flat - Both Metro lines, A/C, Termini	€64,276	€180	96%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (576)
Casa Borghese - Your perfect stay in Rome	€87,186	€255	93%	1	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (49)
La flavia design city suites rome - flavia 27	€94,476	€282	91%	1	1	1	€104	❌	❌	✅	Y / Y	⭐️ 5 (24)
Loft Barberini	€65,477	€192	92%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 5 (61)
LaDolceVita Luxury Apartment	€29,870	€106	75%	1	1	2	€52	❌	❌	❌	N / Y	⭐️ 5 (33)
Eagle Eye Penthouse	€42,255	€123	93%	1	1	3	€68	❌	❌	✅	Y / Y	⭐️ 4.5 (72)
Quiet Flat in the Heart of Rome-Metro, A/C-	€62,498	€176	96%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (201)
Elegante Loft nel centro di Roma, via Veneto	€40,000	€116	93%	1	1.5	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (242)
Toscana 30 appartamento Via Veneto Villa Borghese	€72,893	€207	96%	1	1	2	€37	❌	❌	❌	N / Y	⭐️ 5 (10)
Margherita	€64,731	€197	88%	1	1	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (69)
The Window of Rome Apartment	€146,050	€470	84%	1	1	1	€68	❌	❌	❌	N / Y	⭐️ 4.5 (38)
Losna Luxury Suite in La Dolce Vita Heart of Rome	€40,261	€159	68%	1	1	2	€57	❌	❌	✅	N / Y	⭐️ 4.5 (88)
Tevere Rome center	€38,686	€134	78%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 5 (191)
Appartamento Ludovisi	€44,370	€180	66%	1	2	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartamento accogliente ad angolo con Via Veneto	€55,816	€158	94%	1	1	1	€40	❌	❌	❌	N / Y	⭐️ 4.5 (51)
Apartment-R-S-Rome (in the Heart)x2/5[C2H5OH san.]	€40,657	€133	82%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (286)
Villa Marignoli Appt on 2 levels	€33,890	€97	93%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4 (64)
Bijou nel cuore di Roma	€33,547	€130	68%	1	1	2	€31	❌	❌	❌	Y / N	⭐️ 4.8 (41)
Explore Rome by Foot and Metro from an Historic Pied A Terre	€39,736	€126	85%	1	1	3	€26	❌	❌	❌	Y / Y	⭐️ 5 (238)
Piccola Maison Boncompagni	€53,340	€156	92%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (111)
Sonder Barberini \| 1BR Apartment w/ Rooftop	€128,103	€389	90%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
One Bedroom Apartment "La Dolce Vita"	€23,633	€69	91%	1	2	2	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
The Fountain 2 + 1	€33,158	€146	61%	1	1	2	€52	❌	❌	❌	N / Y	⭐️ 5 (19)
Comfortable Apartment near Villa Borghese	€52,677	€203	70%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 5 (49)
Studio Apartment "La Dolce Vita"	€19,924	€60	89%	1	1	2	€57	❌	❌	❌	N / Y	⭐️ 4.5 (111)
Napoleon's Boutique	€65,329	€179	98%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (256)
casa vacanza "boncompagni suite roma"	€29,107	€82	96%	1	1	2	€52	❌	❌	❌	N / Y	⭐️ 4.5 (328)
Relais Dolcevita	€40,646	€132	82%	1	1	2	€68	❌	❌	❌	N / Y	⭐️ 4.5 (32)
Loft centro storico	€67,247	€262	70%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Marignoli LOFT A Roman Escape near Villa Borghese	€27,578	€118	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Diana mini-apartment	€24,613	€97	69%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (198)
Lovely relaxing penthouse next to Spanish Steps	€54,959	€209	71%	1	1	2	€135	❌	❌	❌	Y / Y	⭐️ 5 (57)
Hostly - Nicole Apartment Volturno-Center of Rome	€89,657	€262	90%	1	1	1	€89	❌	❌	✅	Y / Y	⭐️ 5 (29)
Suite Cernaia Holidays	€31,330	€92	93%	1	1	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (149)
2-level loft TREVI FOUNTAIN 2, historical Rome	€35,970	€127	77%	1	1	3	€72	❌	❌	❌	N / Y	⭐️ 4.5 (427)

Return Metrics

1,657.13% 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)	€50,980	€101,961	€152,941	€203,922	€254,902	€509,805	€1,529,417
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	€50,980	€101,961	€152,941	€203,922	€254,902	€509,805	€1,529,417

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,657.13%

Cap Rate

∞%

Return on Investment

1,657.13%

154 Via Sicilia Roma, Lazio, 00187

1 bed • 1 bath • 4 guests

Purchase Price

Infinity

Airbnb Investor Score

€50,980

Annual Profit

Infinity%

Cap Rate

1657.1%

Cash on Cash

€68,836

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €168/night at 68% occupancy.Projected nightly rate is €170/night at 83% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€52,713

Avg annual revenue

83%

Avg occupancy rate

€170

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

€60k

€100k

€145k

€50,981

Profit

Revenue

€68,836

Operating Expenses

€17,855

Operating Income

€50,981

Mortgage & Taxes

€0

Profit (Cash Flow)

€50,981

€3,076

Cash Investment

Down Payment

€0

Renos & Furnishing

€3,076

Closing Costs

€0

Total

€3,076

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,657.13%

Cap Rate

∞%

Return on Investment

1,657.13%