BNBCalc Short Term Rental Investment Analysis 28 Via Achille Capizzano, Roma, Lazio, 00173

3 bed • 2 bath • 6 guests • €100

BNB

Calc

Annual Revenue

€33,219

Profit (Cash Flow)

€20,107

Cap Rate

20108.0%

Annual Revenue

€33,219

AirDNA projects €83/night at 58% occupancy ($17,672). Airbtics projects €149/night at 61% occupancy ($33,219). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, €149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,342	€31,609	€56,138	€68,538
Occupancy	51%	58%	77%	87%
Nightly Rate	€107	€146	€196	€210

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Roma Suite Cinecittà - Appartamento vicino Metro A	€24,491	€91	72%	3	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (91)
GoEst house-Apartment Cinecittà Est/Tor Vergata	€27,797	€126	59%	3	2	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (52)
Casa pulitissima con 2 balconi	€31,157	€193	44%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
appartamento a due piani	€23,889	€232	26%	3	2	1	€58	❌	❌	✅	Y / Y	⭐️ 5 (3)
Otium - Holiday Home	€26,896	€84	87%	3	2	2	€10	❌	❌	❌	Y / Y	⭐️ 5 (16)
HomeHoliday Celio 83 Luxury	€38,099	€122	85%	3	2	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (15)
Cozy&Luxury RomAmourHouse	€30,129	€98	84%	3	2	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Large flat linked to the Vatican & Historic Centre	€31,976	€112	77%	3	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (112)
Intero alloggio: Appartamento	€28,440	€150	51%	3	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4 (1)
Appartamento Torrenova 22	€34,561	€169	56%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
New apartment above metro A Lucio Sestio	€53,869	€209	69%	3	2	2	€48	❌	❌	❌	N / Y	⭐️ 5 (56)
meospiti penthouse - attico - terrazzo	€51,763	€221	64%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Casa di Vincenzo 3bedrooms metroA near city center	€28,240	€143	54%	3	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (64)
18min to Spagna- M. A New and spacious apartment	€65,991	€198	89%	3	2	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (76)
Casa di Vincenzo 3bedrooms metro A 7 pax central	€35,984	€170	58%	3	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Valentina House	€43,692	€200	59%	3	1	2	€28	❌	❌	❌	N / Y	⭐️ 5 (18)
Casa d Arte Mary 3 camere 2 bagni 3 balconi mq.140	€23,013	€121	51%	3	2	3	€58	❌	❌	❌	N / Y	⭐️ 5 (54)
Modern Large Apartment near the center	€30,193	€164	50%	3	1	2	€30	❌	❌	✅	N / Y	⭐️ 5 (33)
Newly renovated cheap spacious apartment	€14,710	€42	94%	3	1.5	1	€43	❌	❌	✅	Y / Y	⭐️ 4.5 (228)
Domus aquae inside of appia antica park	€66,966	€196	92%	3	2	1	€96	❌	✅	❌	Y / Y	⭐️ 5 (41)
John's House Near Metro A	€54,557	€196	76%	3	3	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Luxury Rooftop Appia Antica	€26,329	€248	26%	3	2	3	€120	❌	❌	❌	Y / Y	⭐️ 5 (19)
CineMaison - Near Metro	€33,561	€109	84%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Villa Bifamiliare Tramontana @usticatour	€21,204	€277	19%	3	2	31	€48	❌	❌	❌	N / Y	⭐️ 0 (0)
Soul of Rome: Eternita’ ed Eleganza	€50,808	€177	78%	3	2	3	€48	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Central Appia Apartment - Rome	€29,043	€142	55%	3	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (62)
Roma House Alessandrino	€44,106	€209	55%	3	2	2	€95	❌	❌	❌	N / Y	⭐️ 5 (3)
500m staz. metro 3 Room Red's house torre gaia	€22,374	€73	84%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
La Dimora di Enea	€43,308	€177	67%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Tor Vergata Big Living Apartment	€26,869	€156	47%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
The Lunghi’s Sisters	€14,222	€103	35%	3	1	2	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Colosseum 118 House	€19,877	€52	99%	3	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
GrimHouse, nuovo trilocale in Lucio Sestio	€17,255	€114	38%	3	1	2	€38	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Civico 599 metro A	€40,433	€196	55%	3	1	2	€48	❌	❌	❌	Y / Y	⭐️ 0 (1)
Moderno Rifugio vicino Metro A e Parco Acquedotti	€48,646	€185	72%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Tuscolana top floor apartment	€18,781	€87	59%	3	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Silent House Tor Vergata	€20,010	€99	55%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Three-bedroom with private terrace (Anagnina)	€23,241	€120	53%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Casa vacanza Cozy Rest Roma	€27,201	€140	53%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Varental \| Giuseppe de Leva \| San Giovanni	€11,558	€67	46%	3	2	3	€67	❌	✅	❌	Y / Y	⭐️ 4.5 (20)

Return Metrics

353.89% 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)	€20,107	€40,214	€60,321	€80,428	€100,536	€201,072	€603,216
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79	€79	€79	€79	€79	€79	€79
Down Payment	€20	€20	€20	€20	€20	€20	€20
Property Appreciation	€3	€6	€9	€12	€15	€34	€142
Total Return	€20,210	€40,320	€60,430	€80,541	€100,652	€201,206	€603,459

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

353.89%

Cap Rate

20,107.98%

Return on Investment

353.97%

28 Via Achille Capizzano Roma, Lazio, 00173

3 bed • 2 bath • 6 guests

Purchase Price

180888

Airbnb Investor Score

€20,102

Annual Profit

20108.0%

Cap Rate

353.9%

Cash on Cash

€33,219

Annual Revenue

BNBCalc predicts this property will get $149 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% 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.

€32,630

Avg annual revenue

61%

Avg occupancy rate

€149

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

€30k

€50k

€70k

€20,107

Profit

Revenue

€33,219

Operating Expenses

€13,111

Operating Income

€20,108

Mortgage & Taxes

€1

Profit (Cash Flow)

€20,107

€5,682

Cash Investment

Down Payment

€20

Renos & Furnishing

€5,659

Closing Costs

€3

Total

€5,682

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

353.89%

Cap Rate

20,107.98%

Return on Investment

353.97%