BNBCalc Short Term Rental Rental Arbitrage Analysis 30 Via di Donna Olimpia, Roma, Lazio, 00152

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€32,845

Profit (Cash Flow)

€1,600

Cash on Cash Return

33.8%

Annual Revenue

€32,845

AirDNA projects €143/night at 63% occupancy ($32,845). Airbtics projects €165/night at 73% occupancy ($43,894). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 63% occupancy rate, €143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€28,852	€39,614	€53,724	€79,771
Occupancy	65%	72%	84%	95%
Nightly Rate	€120	€148	€172	€226

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Live Rome like a Roman, 2 steps to the Center.	€34,181	€128	72%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (190)
tiki tiki house apartment roma	€38,691	€153	69%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Exclusive garden Monteverde(quattro venti station)	€23,363	€82	78%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Donna Olimpia: Soulful Apartment Next to the Park	€28,818	€161	45%	2	1	3	€56	❌	❌	❌	Y / Y	⭐️ 5 (38)
Pamphili Gio' s home in Monteverde	€14,801	€53	73%	2	1	2	€67	❌	❌	✅	Y / Y	⭐️ 5 (63)
Lovely apartment in Monteverde	€32,875	€95	94%	2	1	4	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
MONTEVERDE Cozy Comfy Apartment Near TRASTEVERE !!	€18,197	€77	62%	2	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.4 (27)
Balestra	€55,894	€169	86%	2	1	1	€123	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Flexible Cancellation!Lovely Close toTrastevere	€40,365	€130	83%	2	2	2	€30	❌	❌	❌	Y / Y	⭐️ 4.6 (262)
Monteverde 2BDR Family Apartment	€35,711	€139	67%	2	2	1	€71	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Via Catel 40 · Pamphili Luxury Home	€23,267	€64	99%	2	2	2	€82	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Homely - spacious Apt in gianicolo district	€31,350	€127	66%	2	2	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (62)
Olimpia Guest House	€38,980	€123	85%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
La Casa di Valentino.	€38,514	€153	68%	2	1	2	€15	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Gianicolo Boutique Apt Villa Pamphili	€45,248	€171	71%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Bright and quiet apartment	€17,211	€106	44%	2	1	120	€29	❌	❌	✅	Y / Y	⭐️ 5 (33)
Doriana Flat: Monteverde & Wi-Fi	€38,201	€149	66%	2	1	1	€103	❌	❌	❌	Y / Y	⭐️ 5 (1)
Near Trastevere charming apartment with garden	€15,749	€113	38%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Il salotto del tè relaxing home	€55,518	€224	66%	2	2	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (18)
Marzia’s place: lovely house in the heart of Rome	€44,122	€126	95%	2	2	4	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Attico al Gianicolo - vicino Villa Pamphili!	€13,374	€57	64%	2	1	30	€51	❌	❌	✅	Y / Y	⭐️ 4 (7)
Soggiorno a Villa Pamphili	€54,507	€174	84%	2	1	1	€41	❌	❌	✅	Y / Y	⭐️ 5 (26)
Flat in the centre of Rome, Terrace Monteverde	€44,124	€244	49%	2	1	1	€47	❌	❌	✅	Y / Y	⭐️ 5 (5)
44OZ Large Apartment with Terrace in Monteverde	€54,596	€155	96%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (50)
WelcHome Villa Pamphili	€30,760	€131	64%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Lovely Light-filled Home in Heart of Monteverde	€46,441	€196	63%	2	1	3	€51	❌	❌	❌	Y / N	⭐️ 5 (3)
Large terrace, next to Villa Pamphili	€65,890	€492	36%	2	1	5	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Cozy and Comfortable CLOSE to downtown!	€15,690	€81	53%	2	1	2	€40	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Gorgeous penthouse with terrace	€44,824	€157	78%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (40)
New sweet Apartment in the heart of Rome	€55,742	€193	77%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Trastevere UpSide 10 min to St Peter 2 bdrm 2 bath	€45,931	€148	83%	2	2	2	€62	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Domus Janiculum Roma Gianicolo	€48,188	€150	86%	2	2	2	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Green Hill by Buddyrent	€57,070	€182	84%	2	2	1	€72	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Blinded by the light	€47,595	€138	93%	2	2	1	€31	❌	❌	❌	N / Y	⭐️ 5 (1)
Monteverde Quattro Venti Huge Apartment	€141,721	€464	82%	2	2	1	€128	❌	❌	❌	Y / Y	⭐️ 3.8 (7)
Vaticano Trastevere a due passi da Casa Gaja	€38,381	€138	76%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Flat close to Trastevere, Elea's place	€30,898	€84	100%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (2)
Casa Giulia Monteverde	€44,127	€172	70%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Orti Apartment	€70,005	€191	100%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Evergreen Suite	€135,162	€513	72%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

33.78% 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)	€1,599	€3,199	€4,798	€6,398	€7,998	€15,996	€47,989
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	€1,599	€3,199	€4,798	€6,398	€7,998	€15,996	€47,989

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.78%

Payback Period Days

1081

Return on Investment

33.78%

30 Via di Donna Olimpia Roma, Lazio, 00152

2 bed • 2 bath • 6 guests

Monthly Rent

€32,845

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects €143/night at 63% occupancy ($32,845). Airbtics projects €165/night at 73% occupancy ($43,894).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€43,902

Avg annual revenue

73%

Avg occupancy rate

€165

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

€55k

€95k

€145k

€1,600

Profit

Revenue

€32,845

Operating Expenses

€13,245

Operating Income

€19,600

Net Effective Rent

€18,000

Profit (Cash Flow)

€1,600

€4,735

Cash Investment

Renos & Furnishing

€4,640

Setup Costs

€95

Total

€4,735

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

33.78%

Payback Period Days

1081