BNBCalc Short Term Rental Investment Analysis 20 Via delle Passiflore, Roma, Lazio, 00172

2 bed • 1 bath • 4 guests • €110

BNB

Calc

Annual Revenue

€25,117

Profit (Cash Flow)

€12,968

Cap Rate

11794.6%

Annual Revenue

€25,117

AirDNA projects €99/night at 62% occupancy ($22,525). Airbtics projects €111/night at 62% occupancy ($25,117). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, €111 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,804	€25,795	€34,732	€48,093
Occupancy	51%	65%	75%	87%
Nightly Rate	€89	€107	€124	€148

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bella Villa Road	€32,370	€117	75%	2	1	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (80)
Casa Saida	€22,270	€127	48%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Luxury Apartment Togliatti	€33,609	€143	62%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 0 (1)
La Casa All'angolo	€18,678	€102	48%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (39)
La casa di Sony/Roma	€29,146	€112	70%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (54)
licheni house	€20,931	€77	73%	2	1	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (33)
MenasiHome RomaCentocelle	€35,184	€148	65%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Romarina2021	€51,808	€236	60%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (83)
"Mon Refuge Rome"a 200m da metro C Mirti	€32,658	€136	64%	2	2	2	€56	❌	❌	❌	Y / Y	⭐️ 5 (4)
Intero appartamento Roma	€29,349	€92	87%	2	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (66)
Abeti's House	€43,857	€146	82%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Appartamento Torre Spaccata per 6 con parcheggio	€29,096	€121	64%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (25)
VI Floor Apartment	€24,976	€100	68%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Penthouse with terrace	€23,552	€150	43%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
[2 minuti Mirti - Metro C] Luminoso e Strategico	€23,076	€80	75%	2	1.5	1	€63	❌	❌	✅	Y / Y	⭐️ 5 (51)
Home Place Nina	€25,250	€90	75%	2	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (44)
Agavi Apartment	€12,759	€77	45%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Begonie House	€34,290	€101	91%	2	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (48)
Easy Connection to the Center of Rome	€26,838	€102	70%	2	1	1	€33	❌	❌	❌	Y / Y	⭐️ 5 (51)
Accogliente Appartamento molto vicino Metro C	€22,637	€83	74%	2	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (56)
Casa Abeba, la Torre di Roma	€28,487	€121	61%	2	2	1	€95	❌	❌	❌	Y / Y	⭐️ 5 (5)
Mirti New Apartment Acquedotto Romano metro c	€22,472	€85	72%	2	1	2	€33	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Delizioso appartamento	€26,484	€121	60%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Casa Amaranti	€29,612	€89	91%	2	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (18)
La villetta di Veronica	€22,520	€111	53%	2	1	1	€47	❌	❌	❌	N / Y	⭐️ 5 (25)
LARGE 3 ROOMS APARTMENT WITH WIFI-AC	€19,631	€71	75%	2	1	3	€19	❌	❌	❌	Y / Y	⭐️ 5 (72)
Dolce appartamento Antico Acquedotto Romano	€21,677	€102	58%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (24)
Garden house metro c-parco centocelle	€12,953	€53	67%	2	1	7	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (117)
Casa di Pia	€27,862	€161	47%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
A casa di Silvia	€34,657	€145	65%	2	1	2	€19	❌	❌	❌	N / Y	⭐️ 5 (8)
Casetta verde -Roma metro C	€40,144	€123	89%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Residenza castani 2- Roma	€32,890	€102	88%	2	2	2	€0	❌	❌	❌	N / N	⭐️ 0 (2)
AMAR•S HOUSE	€16,301	€112	39%	2	1	1	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Casa Azalee and live Rome in freedom	€18,784	€97	53%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Metro C Mirti-Centocelle.	€17,875	€67	73%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Appartamento PirHouse "Da Sogno"	€36,849	€114	87%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (18)

Return Metrics

312.32% 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)	€12,968	€25,936	€38,904	€51,872	€64,841	€129,682	€389,046
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€87	€87	€87	€87	€87	€87	€87
Down Payment	€22	€22	€22	€22	€22	€22	€22
Property Appreciation	€3	€6	€10	€13	€17	€37	€156
Total Return	€13,081	€26,053	€39,024	€51,996	€64,968	€129,829	€389,313

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

312.32%

Cap Rate

11,794.61%

Return on Investment

312.44%

20 Via delle Passiflore Roma, Lazio, 00172

2 bed • 1 bath • 4 guests

Purchase Price

106371

Airbnb Investor Score

€12,968

Annual Profit

11794.6%

Cap Rate

312.3%

Cash on Cash

€25,117

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €99/night at 62% occupancy.Projected nightly rate is €111/night at 62% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€25,603

Avg annual revenue

62%

Avg occupancy rate

€111

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

€5k

€20k

€35k

€55k

€12,968

Profit

Revenue

€25,117

Operating Expenses

€12,143

Operating Income

€12,974

Mortgage & Taxes

€6

Profit (Cash Flow)

€12,968

€4,152

Cash Investment

Down Payment

€22

Renos & Furnishing

€4,127

Closing Costs

€3

Total

€4,152

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

312.32%

Cap Rate

11,794.61%

Return on Investment

312.44%