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}

Percentiles	25%	50%	75%	90%
Revenue	€15,252	€22,390	€34,344	€51,102
Occupancy	59%	69%	81%	93%
Nightly Rate	€69	€86	€113	€146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mary's House	€40,022	€146	73%	1	2	2	€71	❌	❌	❌	N / Y	⭐️ 5 (2)
Maison Alice	€17,435	€66	69%	1	2	2	€56	❌	❌	✅	Y / Y	⭐️ 4.5 (90)
Rome - Vacanza romana	€12,337	€56	54%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
[Ko.nine] : The Hideaway	€33,574	€135	66%	1	2	4	€71	❌	❌	❌	Y / Y	⭐️ 5 (23)
Casa Pinea	€21,492	€62	95%	1	0	4	€26	❌	❌	❌	N / Y	⭐️ 5 (19)
La Casa per Te	€15,824	€46	95%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (125)
Accogliente casa zona Gemelli	€20,380	€70	76%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (121)
Super bright penthouse	€30,252	€102	76%	1	2	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (1)
apartament elisabet vicino Vaticano Osped.Gemelli	€14,492	€72	54%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Relax a Roma	€23,915	€66	98%	1	1	2	€27	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Ottimo per il Gemelli, non lontano da S.Pietro	€31,967	€90	93%	1	1	2	€77	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Casa Federico - Comfortable apartment with patio	€24,006	€76	85%	1	1	2	€51	❌	❌	✅	Y / Y	⭐️ 5 (80)
Al Casale da Maria Natura e Relax	€20,646	€128	38%	1	1	3	€71	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Da Nonna Maria	€22,541	€110	56%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Home K&Y Élite 1	€35,780	€155	60%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento con giardino vicino ospedale Gemelli	€24,152	€82	80%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Appartamento relax Roma Pineta Sacchetti Trionfale	€18,623	€80	63%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Independent apartment near Gemelli	€26,135	€93	76%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Dulcis Home Montemario	€44,417	€152	80%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (25)
Attico arredato con terrazzo	€17,594	€123	39%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (27)
Rome Battistini 66 Apartment closed Vatican City	€21,865	€75	79%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Mini appartamento privato	€14,886	€62	66%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.7 (45)
A casa di Paola	€12,857	€90	39%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Il fortino di Elena a Roma, Battistini.	€14,841	€86	47%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
La casa di G, vacanze a Roma!	€24,280	€98	66%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Appartamento trionfale/Gemelli	€16,118	€61	71%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
appartamento incantevole con piscina VillaAdry	€25,989	€123	56%	1	1	1	€26	✅	✅	❌	Y / Y	⭐️ 5 (33)
Gemelli Appartamenti - Montenotte	€26,698	€102	70%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (46)
Studio Apartment near Gemelli	€21,434	€83	68%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Attico con terrazzo e garage vicino alla metro	€26,506	€110	65%	1	1	3	€21	❌	❌	❌	N / Y	⭐️ 5 (97)
Studio apartment near Vatican	€31,456	€92	91%	1	1	1	€36	❌	✅	✅	Y / Y	⭐️ 4.8 (421)
Monte Mario Casina con giardino vicino Gemelli	€23,208	€72	88%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
bright & cozy flat with balcony	€31,285	€87	98%	1	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Fili's Flat	€20,460	€64	88%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (151)
Appartamento Monolocale Paolo Unicusano	€14,849	€42	93%	1	1	1	€23	❌	❌	❌	N / Y	⭐️ 4.8 (97)
Cosy & bright apartment	€22,388	€81	74%	1	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
Appartamento Delphine	€16,444	€64	69%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Casa Balu Roma Gemelli	€33,346	€149	60%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Intero alloggio: appartamento	€25,766	€156	45%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (24)
Casale Vacanze, Natura, Verde, Relax. Posto auto!	€24,204	€135	44%	1	1	3	€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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

10.81%

Cap Rate

8.03%

Return on Investment

28.43%

55 Via del Podere Fiume Roma, Lazio, 00168

1 bed • 1 bath • 4 guests

Purchase Price

€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).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

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

€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

Revenue Appreciation

Cash on Cash Return

10.81%

Cap Rate

8.03%

Return on Investment

28.43%