BNBCalc Short Term Rental Investment Analysis 25 Via Ferrante Ruiz, Roma, Lazio, 00168

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€22,919

Profit (Cash Flow)

€10,856

Cap Rate

Infinity%

Annual Revenue

€22,919

AirDNA projects €81/night at 66% occupancy ($19,426). Airbtics projects €86/night at 73% occupancy ($22,918). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, €86 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,281	€22,053	€33,595	€42,355
Occupancy	66%	75%	85%	91%
Nightly Rate	€66	€79	€106	€124

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Igea with Garden - close to Policlinico Gemelli	€20,939	€60	89%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (5)
La Casa per Te	€18,788	€56	91%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (136)
Attico arredato con terrazzo	€19,466	€121	44%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (27)
Accogliente casa zona Gemelli	€19,852	€73	72%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (122)
Ottimo per il Gemelli, non lontano da S.Pietro	€24,598	€79	80%	1	1	2	€73	❌	❌	✅	Y / Y	⭐️ 5 (67)
Relax a Roma	€20,290	€57	95%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 5 (70)
casa indipendente con giardino vicino Gemelli	€26,532	€82	88%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Rome - Vacanza romana	€16,397	€63	66%	1	1	3	€39	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Peter's Loft	€18,751	€68	73%	1	1	2	€24	❌	❌	✅	N / Y	⭐️ 4.5 (20)
Appartamento Roma Monte Mario	€18,212	€73	66%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (28)
Casa Frugalis - Apartment not too far from Vatican	€18,936	€61	84%	1	1	3	€6	❌	❌	✅	Y / Y	⭐️ 5 (133)
Casa Gemelli - Metro per il centro di Roma -	€24,358	€69	93%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Sunflowers house- Gemelli- Monte Mario	€23,220	€86	73%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (19)
Appartamento al gemelli	€20,716	€80	67%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (24)
Intero appartamento zona gemelli/san pietro	€15,567	€61	69%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
ROMAGRAZIOSA whole house not far from the center	€38,363	€126	82%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (33)
Appartamento con giardino vicino ospedale Gemelli	€30,916	€95	89%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (107)
A casa di Emi e Giò	€23,331	€84	72%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (10)
Appartamento trionfale/Gemelli	€15,482	€60	69%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Maison Alice	€21,188	€66	85%	1	1.5	2	€53	❌	❌	✅	Y / Y	⭐️ 4.5 (93)
Casa Pinea	€18,748	€65	78%	1	0	4	€24	❌	❌	❌	N / Y	⭐️ 5 (20)
Appartamento privato in villino	€23,664	€74	87%	1	1	6	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
BND (garage a richiesta) Boutique Gemelli Vaticano	€29,186	€114	68%	1	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (30)
Casa Balu Roma Gemelli	€38,575	€127	82%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (26)
La casa di Nonna Maria	€27,961	€97	79%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (55)
apartament elisabet vicino Vaticano Osped.Gemelli	€12,631	€68	50%	1	1	31	€10	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Gemelli Appartamenti - Montenotte	€28,304	€106	72%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (55)
casa vacanza gemelli	€42,511	€124	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Appartamento Gemelli	€14,485	€58	68%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (137)
[ Gemelli-San Pietro] Casa del Pittore	€23,674	€77	84%	1	1	5	€0	❌	❌	❌	N / Y	⭐️ 5 (23)
Delizioso appartamento completamente arredato	€24,596	€71	95%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Confortevole Appartamento GEMELLI/San Peter	€32,557	€113	77%	1	1	3	€63	❌	❌	✅	Y / Y	⭐️ 5 (53)
L’attico a Battistini	€18,563	€106	48%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (8)
Appartamento con vista San Pietro	€16,221	€67	66%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.4 (92)
Intero alloggio: appartamento	€25,184	€130	53%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (26)
Entire apartment-15 minutes to Vatican City	€28,097	€97	79%	1	1	3	€34	❌	❌	❌	Y / N	⭐️ 4 (18)
Casa Sofia	€24,756	€161	41%	1	1	2	€39	❌	❌	❌	N / Y	⭐️ 5 (12)
Independent apartment Montemario/Trionfale	€30,758	€93	89%	1	1	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (36)
*Alloggio Torrevecchia-Gemelli	€16,439	€79	57%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (12)
A casa di Gaia	€14,262	€115	34%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

380.32% 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)	€10,856	€21,712	€32,569	€43,425	€54,282	€108,564	€325,693
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	€10,856	€21,712	€32,569	€43,425	€54,282	€108,564	€325,693

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

380.32%

Cap Rate

∞%

Return on Investment

380.32%

25 Via Ferrante Ruiz Roma, Lazio, 00168

1 bed • 1 bath • 2 guests

Purchase Price

Infinity

Airbnb Investor Score

€10,856

Annual Profit

Infinity%

Cap Rate

380.3%

Cash on Cash

€22,919

Annual Revenue

BNBCalc predicts this property will get $86 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€23,176

Avg annual revenue

73%

Avg occupancy rate

€86

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

€20k

€30k

€45k

€10,856

Profit

Revenue

€22,919

Operating Expenses

€12,062

Operating Income

€10,856

Mortgage & Taxes

€0

Profit (Cash Flow)

€10,856

€2,855

Cash Investment

Down Payment

€0

Renos & Furnishing

€2,855

Closing Costs

€0

Total

€2,855

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

380.32%

Cap Rate

∞%

Return on Investment

380.32%