BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 55 Via del Podere Fiume, Roma, Lazio, 00168

1 bed • 1 bath • 4 guests • €150,000

BNB

Calc

Annual Revenue

€24,899

Profit (Cash Flow)

€4,057

Cap Rate

8.0%

Annual Revenue

€24,899

AirDNA projects €82/night at 60% occupancy ($17,868). Airbtics projects €93/night at 70% occupancy ($23,755). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €97 rate per night.

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

Percentiles25%50%75%90%
Revenue€15,252€22,390€34,344€51,102
Occupancy59%69%81%93%
Nightly Rate€69€86€113€146

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Mary's House

No image available

€40,022
€146
73%
122€71❌❌❌N / Y⭐️ 5 (2)
Maison Alice

No image available

€17,435
€66
69%
122€56❌❌✅Y / Y⭐️ 4.5 (90)
Rome - Vacanza romana

No image available

€12,337
€56
54%
113€41❌❌❌Y / Y⭐️ 4.8 (30)
[Ko.nine] : The Hideaway

No image available

€33,574
€135
66%
124€71❌❌❌Y / Y⭐️ 5 (23)
Casa Pinea

No image available

€21,492
€62
95%
104€26❌❌❌N / Y⭐️ 5 (19)
La Casa per Te

No image available

€15,824
€46
95%
111€0❌❌❌Y / Y⭐️ 4.9 (125)
Accogliente casa zona Gemelli

No image available

€20,380
€70
76%
111€36❌❌❌Y / Y⭐️ 5 (121)
Super bright penthouse

No image available

€30,252
€102
76%
121€51❌❌❌Y / Y⭐️ 5 (1)
apartament elisabet vicino Vaticano Osped.Gemelli

No image available

€14,492
€72
54%
111€10❌❌✅Y / Y⭐️ 4.5 (40)
Relax a Roma

No image available

€23,915
€66
98%
112€27❌❌✅Y / Y⭐️ 4.8 (55)
Ottimo per il Gemelli, non lontano da S.Pietro

No image available

€31,967
€90
93%
112€77❌❌✅Y / Y⭐️ 4.8 (63)
Casa Federico - Comfortable apartment with patio

No image available

€24,006
€76
85%
112€51❌❌✅Y / Y⭐️ 5 (80)
Al Casale da Maria Natura e Relax

No image available

€20,646
€128
38%
113€71❌❌❌Y / Y⭐️ 4.8 (9)
Da Nonna Maria

No image available

€22,541
€110
56%
112€0❌❌❌Y / Y⭐️ 4.6 (18)
Home K&Y Élite 1

No image available

€35,780
€155
60%
111€71❌❌❌Y / Y⭐️ 5 (4)
Appartamento con giardino vicino ospedale Gemelli

No image available

€24,152
€82
80%
112€0❌❌❌Y / Y⭐️ 4.9 (105)
Appartamento relax Roma Pineta Sacchetti Trionfale

No image available

€18,623
€80
63%
112€51❌❌❌Y / Y⭐️ 4.9 (63)
Independent apartment near Gemelli

No image available

€26,135
€93
76%
113€36❌❌❌Y / Y⭐️ 4.9 (36)
Dulcis Home Montemario

No image available

€44,417
€152
80%
111€0❌❌✅Y / Y⭐️ 4.6 (25)
Attico arredato con terrazzo

No image available

€17,594
€123
39%
112€0❌❌❌N / Y⭐️ 4.9 (27)
Rome Battistini 66 Apartment closed Vatican City

No image available

€21,865
€75
79%
111€51❌❌❌Y / Y⭐️ 4.8 (33)
Mini appartamento privato

No image available

€14,886
€62
66%
113€0❌❌❌N / Y⭐️ 4.7 (45)
A casa di Paola

No image available

€12,857
€90
39%
112€0❌❌❌Y / Y⭐️ 4.9 (35)
Il fortino di Elena a Roma, Battistini.

No image available

€14,841
€86
47%
112€0❌❌❌Y / Y⭐️ 4.9 (43)
La casa di G, vacanze a Roma!

No image available

€24,280
€98
66%
112€26❌❌✅Y / Y⭐️ 4.8 (14)
Appartamento trionfale/Gemelli

No image available

€16,118
€61
71%
111€10❌❌✅Y / Y⭐️ 4.5 (14)
appartamento incantevole con piscina VillaAdry

No image available

€25,989
€123
56%
111€26✅✅❌Y / Y⭐️ 5 (33)
Gemelli Appartamenti - Montenotte

No image available

€26,698
€102
70%
112€30❌❌❌Y / Y⭐️ 5 (46)
Studio Apartment near Gemelli

No image available

€21,434
€83
68%
111€36❌❌❌Y / Y⭐️ 4.8 (76)
Attico con terrazzo e garage vicino alla metro

No image available

€26,506
€110
65%
113€21❌❌❌N / Y⭐️ 5 (97)
Studio apartment near Vatican

No image available

€31,456
€92
91%
111€36❌✅✅Y / Y⭐️ 4.8 (421)
Monte Mario Casina con giardino vicino Gemelli

No image available

€23,208
€72
88%
112€0❌❌✅Y / Y⭐️ 4.8 (63)
bright & cozy flat with balcony

No image available

€31,285
€87
98%
122€0❌❌✅Y / Y⭐️ 4.9 (10)
Fili's Flat

No image available

€20,460
€64
88%
112€0❌❌✅Y / Y⭐️ 4.8 (151)
Appartamento Monolocale Paolo Unicusano

No image available

€14,849
€42
93%
111€23❌❌❌N / Y⭐️ 4.8 (97)
Cosy & bright apartment

No image available

€22,388
€81
74%
112€51❌❌✅Y / Y⭐️ 4.9 (54)
Appartamento Delphine

No image available

€16,444
€64
69%
112€41❌❌❌Y / Y⭐️ 4.8 (69)
Casa Balu Roma Gemelli

No image available

€33,346
€149
60%
112€26❌❌✅Y / Y⭐️ 4.8 (25)
Intero alloggio: appartamento

No image available

€25,766
€156
45%
112€0❌❌❌N / Y⭐️ 4.9 (24)
Casale Vacanze, Natura, Verde, Relax. Posto auto!

No image available

€24,204
€135
44%
113€71❌❌❌Y / Y⭐️ 5 (34)

Return Metrics

10.81% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€4,057€8,114€12,172€16,229€20,286€40,573€121,721
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€119,999€119,999€119,999€119,999€119,999€119,999€119,999
Down Payment€30,000€30,000€30,000€30,000€30,000€30,000€30,000
Property Appreciation€4,500€9,135€13,909€18,826€23,891€51,587€214,089
Total Return€158,557€167,249€176,081€185,055€194,177€242,161€485,810

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.81%

Cap Rate

8.03%

Return on Investment

28.43%

property-location

55 Via del Podere Fiume Roma, Lazio, 00168

1 bed • 1 bath • 4 guests

€24,899

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €82/night at 60% occupancy ($17,868.45). Airbtics projects €93/night at 70% occupancy ($23,755).

Top 48% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€23,529

Avg annual revenue

70%

Avg occupancy rate

€93

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

€35k

€45k

Sign up to see the data on 40 all comparables

€4,057

Profit

Revenue

€24,899

Operating Expenses

€12,842

Operating Income

€12,057

Mortgage & Taxes

€8,000

Profit (Cash Flow)

€4,057

€37,523

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€3,023

Closing Costs

€4,500

Total

€37,523

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.81%

Cap Rate

8.03%

Profit (Cummulative)

€4,057

€120,000

€3,023

€4,500

€0

Total Gain

€10,671