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 58 Via dei Banchi Vecchi, Roma, Lazio, 00186

2 bed • 1 bath • 6 guests • €800,000

BNB

Calc

Annual Revenue

€86,683

Profit (Cash Flow)

€24,379

Cap Rate

8.4%

Annual Revenue

€86,683

AirDNA projects €265/night at 80% occupancy ($77,291). Airbtics projects €283/night at 84% occupancy ($86,682). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, €283 rate per night.

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

Percentiles25%50%75%90%
Revenue€60,371€83,371€121,453€143,581
Occupancy78%85%93%97%
Nightly Rate€210€266€355€401

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
Bright Penthouse Downtown

No image available

€75,178
€235
87%
223€51❌❌❌Y / Y⭐️ 4.6 (105)
Via Giulia wonderful apartment

No image available

€57,713
€208
75%
221€102❌❌❌Y / Y⭐️ 4.5 (28)
Manray LOFT graceful & modern ground floor

No image available

€76,296
€211
98%
223€77❌❌❌Y / Y⭐️ 4.8 (127)
Luxury Terrace in Navona - Cimatori Apartment

No image available

€134,497
€397
92%
221€82❌❌❌Y / Y⭐️ 4.7 (59)
Banchi Castello - Castel Sant'Angelo

No image available

€78,104
€220
96%
221€51❌❌❌Y / Y⭐️ 4.8 (5)
Cozy & Chic Suite near Campo de’ Fiori

No image available

€95,859
€330
79%
221€92❌❌❌Y / Y⭐️ 4.9 (28)
Gonfalone Residence Carlotta

No image available

€102,989
€353
79%
221€92❌❌❌Y / Y⭐️ 4.7 (19)
Coronari Enchanting Two Bedroom Apartment

No image available

€86,774
€268
88%
223€71❌❌✅Y / Y⭐️ 3.8 (16)
Monserrato Apartment

No image available

€81,843
€272
81%
221€62❌❌❌Y / Y⭐️ 4.8 (190)
Stunning 2bedrooms apartment with A/C Via Giulia

No image available

€64,745
€192
92%
221€15❌❌✅N / Y⭐️ 5 (1)
Avila Palace

No image available

€99,078
€290
93%
223€82❌❌❌Y / Y⭐️ 4.7 (204)
Luxury Suite Giulia

No image available

€138,702
€390
97%
221€72❌❌❌Y / Y⭐️ 4.8 (39)
ViaPaola43 Palace 1st floor 2Bdr

No image available

€167,327
€469
97%
233€71❌❌❌Y / Y⭐️ 4.8 (73)
Curato Collection Penthouse

No image available

€135,738
€381
97%
222€71❌❌❌Y / Y⭐️ 5 (102)
Comfortable appartment close to Navona square

No image available

€70,517
€249
77%
222€82❌❌❌Y / Y⭐️ 4.8 (184)
Nest in Rome Navona apt

No image available

€52,644
€169
85%
223€71❌❌❌N / Y⭐️ 4.6 (160)
NAVONA & PANTHEON COZY APARTMENT

No image available

€69,142
€196
96%
223€62❌❌✅N / Y⭐️ 4.9 (440)
Campo de' Fiori Apartment

No image available

€32,033
€101
86%
223€51❌❌❌Y / Y⭐️ 4.7 (202)
Alla Vallicella

No image available

€66,888
€265
68%
222€51❌✅❌Y / Y⭐️ 4.8 (102)
Rental In Rome - Two minutes from Piazza Navona

No image available

€95,016
€316
82%
222€87❌❌❌Y / Y⭐️ 4.7 (44)
CS Navona / Castel S. Angelo Apartment

No image available

€81,143
€258
83%
222€133❌❌❌Y / Y⭐️ 4.7 (104)
Banchi Castello - Castel Sant'Angelo

No image available

€62,287
€175
96%
221€41❌❌❌Y / Y⭐️ 4.2 (32)
Navona Dream - Large and cozy Apartment

No image available

€57,745
€269
57%
222€92❌❌✅Y / Y⭐️ 4.8 (102)
ViaPaola43 Palace Luxury Penthouse 2Bdr

No image available

€234,002
€706
90%
223€133❌❌❌Y / Y⭐️ 4.8 (91)
Cartari piazza navona suite

No image available

€42,523
€124
93%
223€49❌❌❌Y / Y⭐️ 4.5 (151)
Castel Sant'Angelo by BuddyRent

No image available

€87,945
€314
76%
222€71❌❌❌Y / Y⭐️ 4.8 (223)
Rental In Rome - Apt close to Saint Angel Castel

No image available

€77,535
€235
90%
223€82❌❌❌Y / Y⭐️ 4.7 (57)
Monserrato Historical by Campo de' Fiori

No image available

€76,584
€259
80%
223€71❌❌❌Y / Y⭐️ 4.7 (223)
Giulia 1141 by Interhome

No image available

€78,676
€272
79%
221€0❌❌❌Y / Y⭐️ 4.8 (6)
Navona apartment

No image available

€58,473
€223
71%
223€62❌❌❌N / Y⭐️ 4.9 (18)
Via dei Cartari luxury apartment

No image available

€71,629
€255
76%
222€66❌✅✅Y / Y⭐️ 4.5 (99)
Rome's historic center, Via Giulia: The Art House

No image available

€47,360
€140
91%
224€143❌❌❌Y / Y⭐️ 5 (208)
Navona Apartment Spacious and Quiet

No image available

€41,974
€135
85%
224€21❌❌❌N / Y⭐️ 4.5 (78)
Beige luxury apartment Rome

No image available

€110,365
€377
79%
222€72❌❌❌Y / Y⭐️ 4.9 (57)
Terrace and dolce vita in the hearth of Rome

No image available

€84,414
€364
63%
221€143❌❌❌Y / Y⭐️ 4.8 (62)
Coronari's Suite

No image available

€31,393
€123
69%
223€82❌❌✅Y / Y⭐️ 4.7 (127)
Elegant apartment in the heart of Rome

No image available

€167,703
€466
98%
223€51❌❌✅Y / Y⭐️ 5 (144)
Monserrato 7 - Farnese Charme

No image available

€145,011
€439
88%
221€195❌❌❌Y / Y⭐️ 4.3 (19)
La Dolce Vita Designer Charm in Historical Gourmet District

No image available

€98,439
€361
74%
221€92❌❌❌Y / Y⭐️ 4.7 (69)
Navona Luxury Design Penthouse

No image available

€110,717
€307
98%
222€82❌❌❌Y / Y⭐️ 5 (175)

Return Metrics

12.93% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€24,379€48,758€73,137€97,516€121,896€243,792€731,376
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€639,999€639,999€639,999€639,999€639,999€639,999€639,999
Down Payment€160,000€160,000€160,000€160,000€160,000€160,000€160,000
Property Appreciation€24,000€48,720€74,181€100,407€127,419€275,133€1,141,809
Total Return€848,379€897,478€947,319€997,923€1,049,315€1,318,925€2,673,186

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.93%

Cap Rate

8.38%

Return on Investment

31.65%

property-location

58 Via dei Banchi Vecchi Roma, Lazio, 00186

2 bed • 1 bath • 6 guests

€86,683

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €265/night at 80% occupancy.Projected nightly rate is €283/night at 84% occupancy.

Top 56% of comparables

Top 38% 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.

€83,761

Avg annual revenue

84%

Avg occupancy rate

€270

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

€30k

€95k

€165k

€235k

Sign up to see the data on 40 all comparables

€24,379

Profit

Revenue

€86,683

Operating Expenses

€19,638

Operating Income

€67,045

Mortgage & Taxes

€42,665

Profit (Cash Flow)

€24,379

€188,445

Cash Investment

Down Payment

€160,000

Renos & Furnishing

€4,445

Closing Costs

€24,000

Total

€188,445

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.93%

Cap Rate

8.38%

Profit (Cummulative)

€24,379

€640,000

€4,445

€24,000

€0

Total Gain

€59,650

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service