BNBCalc Short Term Rental Investment Analysis 182 Via Tripolitania, Roma, Lazio, 00199

2 bed • 1 bath • 3 guests • €210,000

BNB

Calc

Annual Revenue

€33,410

Profit (Cash Flow)

€18,742

Cap Rate

9.7%

Annual Revenue

€33,410

AirDNA projects €125/night at 64% occupancy ($29,336). Airbtics projects €133/night at 69% occupancy ($33,410). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, €133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,414	€33,051	€45,242	€62,465
Occupancy	59%	71%	80%	87%
Nightly Rate	€111	€125	€151	€190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
@uRhOME- Luxury Accommodation	€43,887	€150	78%	2	2	1	€29	❌	❌	❌	N / Y	⭐️ 5 (15)
Casa Tripolitania	€39,527	€139	73%	2	2	2	€90	❌	❌	❌	Y / Y	⭐️ 5 (16)
Apartment Nomentana White Apartament by GHOR	€31,641	€118	71%	2	1	2	€48	❌	❌	✅	N / Y	⭐️ 4.5 (67)
3 minuti a piedi Metro B per Stazione Tiburtina	€28,983	€113	70%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Bright and cozy flat very close to the Metro Libia	€19,551	€92	57%	2	1	3	€14	❌	❌	✅	Y / Y	⭐️ 5 (35)
Appartamento 2-4 persone vicino al centro di Roma	€33,317	€116	77%	2	2	2	€75	❌	❌	✅	Y / Y	⭐️ 5 (43)
La tua Casa romana	€23,198	€68	93%	2	1.5	2	€34	❌	✅	✅	Y / Y	⭐️ 5 (173)
Ancient Roman Style - 7th Floor - Exclusive Apt	€61,482	€202	83%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (61)
Casa degli orologi-Roma centro	€23,483	€169	36%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (6)
Chigi 82, Roma	€34,506	€110	84%	2	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (34)
102 DreamHouse	€29,819	€147	55%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (46)
Spazioso Trilocale	€37,046	€131	73%	2	1	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (5)
Nomentana House	€39,141	€121	88%	2	2	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (41)
NICE APARTMENT ALL CONFORT- FREE PARKING	€22,929	€101	60%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (52)
Appartamento modern design con terrazza privata	€48,205	€142	91%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (33)
Cozy and bright flat in the Aniene Park!	€24,151	€104	63%	2	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (36)
L'Attichetto casa vacanze	€24,753	€107	59%	2	2	3	€67	❌	❌	❌	Y / Y	⭐️ 5 (24)
charming apartment in roma	€32,265	€115	75%	2	1	2	€66	❌	❌	✅	Y / Y	⭐️ 5 (68)
Aniene Holiday House	€38,120	€112	87%	2	2	2	€87	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
The Fifth Properties Roma	€33,773	€139	65%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (5)
Your Family's Home in Rome	€41,051	€139	80%	2	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (46)
Guest house Sempione "da Giulio"	€27,130	€116	63%	2	2	2	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Casa panoramica Roma SempiHome	€28,468	€114	67%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Limacino a Roma	€35,679	€129	74%	2	1	2	€29	❌	❌	✅	Y / Y	⭐️ 0 (2)
Martina Garden(10 minuti dal centro di Roma)	€37,554	€190	54%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (11)
ROMA 1 - Elegant Apartment with Terrace	€47,737	€156	83%	2	2	2	€24	❌	❌	❌	Y / Y	⭐️ 4.3 (25)
“Residenza Aniene” soggiorni brevi, ben collegato	€23,164	€127	49%	2	1	1	€34	❌	❌	✅	N / Y	⭐️ 5 (74)
App. Intero- Zona Trieste, centro	€30,021	€133	60%	2	1	3	€42	❌	❌	❌	N / Y	⭐️ 4.5 (249)
La Casa di Valentina	€25,698	€89	76%	2	1	2	€95	❌	❌	❌	Y / Y	⭐️ 5 (49)
Appartamento sito in Roma	€26,078	€156	45%	2	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (29)
Leoncavallo Retreat	€27,562	€95	72%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento con giardino e posto auto	€33,348	€110	82%	2	1.5	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (137)
Casa Tommasini	€38,218	€123	85%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (123)
Central apartment whit garden and private parking	€36,226	€179	54%	2	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (29)
la casa di rosa - casa vacanze roma	€56,986	€197	79%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
La Dimora di Magi	€36,772	€173	58%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Appartamento Annibaliano	€30,579	€202	39%	2	2	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa luminosissima per 2-4 persone vicino metro B	€20,583	€89	63%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Apartment Isabella - terrace garage - Villa Ada	€27,370	€118	61%	2	2.5	4	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Appartamento in villino d’epoca Città Giardino	€71,383	€193	99%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.7 (6)

Return Metrics

8.5% 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)	€18,742	€37,484	€56,226	€74,968	€93,710	€187,421	€562,265
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€210,000	€210,000	€210,000	€210,000	€210,000	€210,000	€210,000
Property Appreciation	€6,300	€12,789	€19,472	€26,356	€33,447	€72,222	€299,725
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.5%

Cap Rate

9.67%

Return on Investment

11.35%

182 Via Tripolitania Roma, Lazio, 00199

2 bed • 1 bath • 3 guests

Purchase Price

104

Airbnb Investor Score

€18,742

Annual Profit

9.7%

Cap Rate

8.5%

Cash on Cash

€33,410

Annual Revenue

BNBCalc predicts this property will get $133 per night with 69% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

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.

€34,284

Avg annual revenue

69%

Avg occupancy rate

€133

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

€70k

€18,742

Profit

Revenue

€33,410

Operating Expenses

€13,093

Operating Income

€20,317

Mortgage & Taxes

€1,575

Profit (Cash Flow)

€18,742

€214,143

Cash Investment

Down Payment

€210,000

Renos & Furnishing

€4,143

Total

€214,143

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.5%

Cap Rate

9.67%

Return on Investment

11.35%