BNBCalc Short Term Rental Investment Analysis 56 Via dei Campani, Roma, Lazio, 00185

1 bed • 2 bath • 4 guests • €130

BNB

Calc

Annual Revenue

€27,805

Profit (Cash Flow)

€15,198

Cap Rate

11696.1%

Annual Revenue

€27,805

AirDNA projects €93/night at 75% occupancy ($25,509). Airbtics projects €98/night at 78% occupancy ($27,804). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, €98 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,969	€28,829	€37,578	€46,834
Occupancy	66%	81%	89%	94%
Nightly Rate	€81	€96	€113	€133

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A casa di Carmen	€21,773	€92	64%	1	1.5	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (149)
Maison San Lorenzo Roma	€24,247	€97	66%	1	2	1	€39	❌	❌	✅	Y / Y	⭐️ 5 (21)
Guest - house San Lorenzo	€54,677	€174	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Central cozy & nice apartment	€22,844	€66	93%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (180)
Da Marta a San Lorenzo	€27,871	€98	75%	1	1	1	€56	❌	❌	✅	Y / Y	⭐️ 5 (91)
Central nice studio flat,a/c and wifi	€22,698	€66	93%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (133)
central cozy & nice apartment, Rome	€32,654	€94	94%	1	2	2	€39	❌	❌	❌	N / Y	⭐️ 5 (108)
San Lorenzo Loft	€34,117	€108	85%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (9)
Roma Termini Apartment Casalò	€34,511	€121	76%	1	1	1	€39	❌	❌	✅	Y / Y	⭐️ 5 (60)
Pretty small apartment in S.Lorenzo	€22,912	€89	70%	1	1	3	€29	❌	❌	❌	N / Y	⭐️ 4.5 (184)
AmoR San Lorenzo: Soggiorna nel cuore di Roma	€28,340	€82	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Appartamento delizioso a Roma San Lorenzo	€32,599	€116	74%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cozy Apartment Private Garden & Garage by NDP rent	€35,879	€107	92%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (165)
Casa San Lorenzo	€27,555	€85	88%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (53)
Bright and cosy appartament near the city center	€21,725	€62	95%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 5 (271)
Holiday rental San Lorenzo district	€47,885	€138	94%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (232)
Holiday rental San Lorenzo district	€32,085	€98	88%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (203)
San Lorenzo Modern Flat	€22,229	€61	98%	1	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
LOVE IN LOFT - [Metro Roma Termini]	€26,216	€114	61%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (71)
Appartamento San Lollo	€18,468	€86	57%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (35)
San Lorenzo Welcoming Apartment	€29,753	€89	89%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
San Lorenzo [10 min Colosseum taking M Manzoni]	€44,140	€143	82%	1	1	1	€54	❌	❌	✅	Y / Y	⭐️ 5 (93)
Nice Apartment near Termini Station	€24,958	€107	63%	1	1	2	€39	❌	❌	❌	N / Y	⭐️ 5 (154)
Casa Frugalis - Elegant house near the City Center	€29,129	€95	83%	1	1	3	€9	❌	❌	✅	Y / Y	⭐️ 5 (124)
Happy Giulia	€21,413	€59	99%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (224)
Casetta di Daniele e Rosalinda	€16,842	€86	52%	1	1	2	€34	❌	❌	❌	N / Y	⭐️ 4.5 (35)
Appartamento in centro a Roma di design, top spot	€28,032	€112	66%	1	1	1	€30	❌	❌	✅	N / Y	⭐️ 5 (63)
La finestra sul campanile - San Lorenzo, Roma	€30,601	€121	69%	1	1	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (77)
Mini loft d’artista	€18,320	€58	86%	1	1	31	€0	❌	❌	❌	N / N	⭐️ 4.5 (198)
Apartment in a traditional area!	€19,296	€75	68%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (276)
Lorenzo's Urban Escape	€31,172	€110	74%	1	1	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (35)
Comfort \| Modern Apartment in Rome	€29,473	€125	64%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Appartamento Stazione Termini Centro casa buffa	€33,805	€136	67%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (84)
Nuovissimo appartamento vicino centro di roma	€22,651	€62	98%	1	0	1	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (347)
-HospitalityRome- Fashionable Apartment SanLorenzo	€33,358	€104	85%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casina San Lorenzo con cortile privato	€21,770	€81	73%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (120)
Campani Luxury Flat Roma vicino Stazione Termini	€26,667	€84	86%	1	1	4	€39	❌	❌	❌	Y / Y	⭐️ 5 (38)
Oasi Urbana nel Centro : Maison a Termini	€20,116	€67	80%	1	1.5	1	€29	❌	❌	❌	N / N	⭐️ 5 (207)
Storica casa nel cuore di Roma	€22,785	€113	54%	1	1	2	€58	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Nice Stay in Rome	€27,579	€133	55%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4 (12)

Return Metrics

497.84% 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)	€15,198	€30,396	€45,594	€60,792	€75,990	€151,980	€455,941
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€103	€103	€103	€103	€103	€103	€103
Down Payment	€26	€26	€26	€26	€26	€26	€26
Property Appreciation	€3	€7	€12	€16	€20	€44	€185
Total Return	€15,331	€30,534	€45,736	€60,938	€76,140	€152,155	€456,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

497.84%

Cap Rate

11,696.13%

Return on Investment

498.03%

56 Via dei Campani Roma, Lazio, 00185

1 bed • 2 bath • 4 guests

Purchase Price

105991

Airbnb Investor Score

€15,198

Annual Profit

11696.1%

Cap Rate

497.8%

Cash on Cash

€27,805

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €93/night at 75% occupancy.Projected nightly rate is €98/night at 78% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€28,078

Avg annual revenue

78%

Avg occupancy rate

€97

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

€15k

€30k

€40k

€55k

€15,198

Profit

Revenue

€27,805

Operating Expenses

€12,600

Operating Income

€15,205

Mortgage & Taxes

€7

Profit (Cash Flow)

€15,198

€3,053

Cash Investment

Down Payment

€26

Renos & Furnishing

€3,023

Closing Costs

€4

Total

€3,053

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

497.84%

Cap Rate

11,696.13%

Return on Investment

498.03%