BNBCalc Short Term Rental Rental Arbitrage Analysis 19 Via dei Sabelli, Roma, Lazio, 00185

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€38,517

Profit (Cash Flow)

€13,941

Cash on Cash Return

316.9%

Annual Revenue

€38,517

AirDNA projects €145/night at 78% occupancy ($41,306). Airbtics projects €126/night at 84% occupancy ($38,516). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, €126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,348	€37,455	€52,744	€65,192
Occupancy	73%	84%	94%	97%
Nightly Rate	€97	€120	€151	€181

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Edera • Experience Authentic Roman Living AC	€50,313	€188	73%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (89)
Central apartment nice& easy	€26,215	€76	93%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (463)
Central large & nice apartment	€33,972	€97	93%	2	2	2	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (410)
Central penthouse with terrace & amenities	€31,172	€88	96%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (361)
Central new & nice apartment	€36,530	€102	96%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (297)
Casa Volsci 2 rooms 2 baths Rome center	€31,835	€106	81%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (75)
TERMINI CARMELOFT	€37,437	€139	73%	2	1	1	€19	❌	❌	❌	N / Y	⭐️ 5 (176)
AmoRoma Home Big Apt. San Lorenzo/ Termini Station	€66,026	€192	93%	2	1	1	€38	❌	❌	✅	Y / Y	⭐️ 4.4 (42)
Little Suites Roma	€24,579	€67	98%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (223)
Roma Termini [20 minuti Colosseo]	€39,686	€115	93%	2	1.5	1	€43	❌	❌	❌	Y / Y	⭐️ 4.5 (83)
Bikehouse	€36,672	€108	91%	2	1	1	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (199)
Central sunny & excellent size apartment	€29,662	€85	94%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (174)
Central apartment bright & comfortable	€40,404	€114	95%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (180)
Boutique apartment nel centro storico di Roma	€48,486	€167	79%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (112)
BEACHBAR in Rome Center WIFI	€40,579	€111	98%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (578)
Loft in old town near Termini Station/University	€47,193	€151	83%	2	2	2	€66	❌	❌	✅	Y / Y	⭐️ 4.5 (151)
San Lollo 41 - Loft San Lorenzo	€31,297	€138	62%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (136)
Pietro's House, casa vacanze quartiere San Lorenzo	€36,750	€151	66%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (81)
Moderno alloggio nella storica San Lorenzo	€51,753	€146	96%	2	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (88)
The Leaf Apartment San Lorenzo, Roma	€28,288	€83	93%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (175)
Casa ZAZZA	€28,218	€129	58%	2	1	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (33)
"La Casa dell'Artista"	€31,683	€120	71%	2	1	3	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (173)
House of Wonders - San Lorenzo/Termini	€32,055	€120	72%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (111)
termini-Classic-loft	€45,120	€161	76%	2	1.5	1	€24	❌	❌	❌	N / Y	⭐️ 5 (376)
Bricks apartment 1 Rome city center	€49,120	€203	66%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Nene house - central apartment - Roma	€29,200	€97	81%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (69)
Spazioso: 2 Camere Triple, 2 Bagni, 5 Min Termini	€42,323	€152	75%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (81)
Esquilino \| Elegant and Charming Apartment	€44,237	€120	100%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (105)
Between Termini & Colosseo	€54,618	€181	80%	2	2	1	€66	❌	❌	❌	N / Y	⭐️ 4.5 (124)
Casetta Lupo Serena	€22,759	€82	74%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (150)
Domus Eugenia all'Esquilino	€32,643	€92	97%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (413)
Spacious&nice for families/friends near Colosseum	€55,014	€153	98%	2	1	3	€76	❌	❌	❌	Y / Y	⭐️ 5 (284)
New Apt in Rome center sleeps 4	€37,077	€106	94%	2	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (121)
Mamomi House comfortable apartment in central Rome	€37,765	€148	68%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (19)
flat sabelli	€28,393	€93	82%	2	1	1	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
Central spacious & comfortable apartment	€36,099	€101	96%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (268)
Splendido, centralissimo design apartment	€36,146	€149	65%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (60)
Appartamento San Lorenzo	€37,742	€127	81%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (72)
Appartamento "Galleria del Principe"	€59,007	€186	86%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (7)
Central nice&bright apartment	€29,151	€84	94%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (405)

Return Metrics

316.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€13,941	€27,882	€41,823	€55,765	€69,706	€139,412	€418,238
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	€13,941	€27,882	€41,823	€55,765	€69,706	€139,412	€418,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

316.89%

Payback Period Days

115

Return on Investment

316.89%

19 Via dei Sabelli Roma, Lazio, 00185

2 bed • 2 bath • 6 guests

Monthly Rent

€38,517

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €145/night at 78% occupancy.Projected nightly rate is €126/night at 84% occupancy.

Occupancy Rate

Top 51% 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.

€38,430

Avg annual revenue

84%

Avg occupancy rate

€125

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

€50k

€65k

€13,941

Profit

Revenue

€38,517

Operating Expenses

€12,576

Operating Income

€25,941

Net Effective Rent

€12,000

Profit (Cash Flow)

€13,941

€4,399

Cash Investment

Renos & Furnishing

€4,311

Setup Costs

€88

Total

€4,399

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

316.89%

Payback Period Days

115