BNBCalc Short Term Rental Investment Analysis 60 Via Ettore Giovenale, Roma, Lazio, 00176

1 bed • 1 bath • 3 guests • €180,000

BNB

Calc

Annual Revenue

€36,005

Profit (Cash Flow)

€12,192

Cap Rate

12.1%

Annual Revenue

€36,005

AirDNA projects €89/night at 76% occupancy ($24,837). Airbtics projects €93/night at 80% occupancy ($27,268). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 94% occupancy rate, €105 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,786	€26,613	€36,747	€45,037
Occupancy	73%	81%	94%	99%
Nightly Rate	€77	€89	€105	€122

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
apartment near termini station	€29,090	€100	77%	1	2	1	€32	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Vic Pigneto Luxury House Terrace Roma	€24,944	€117	56%	1	3	2	€37	❌	❌	❌	N / Y	⭐️ 4.8 (138)
Sleep with the angels in the eternal city	€42,374	€115	99%	1	2	3	€41	❌	❌	✅	Y / Y	⭐️ 2.4 (3)
Lovely top floor Apartment near the Center of Rome	€22,786	€65	94%	1	1	3	€31	❌	❌	❌	N / Y	⭐️ 4.6 (204)
'Na Casetta al Pigneto	€32,780	€103	87%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (314)
Bistrot	€22,773	€75	80%	1	1	1	€31	❌	❌	✅	N / N	⭐️ 4.8 (491)
Pigneto green house appartamento con ogni comfort	€28,466	€90	86%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 4.8 (102)
Gioiosa stanza con entrata indipendente	€23,673	€78	83%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.6 (438)
Flower House - Diebus Home Pigneto	€24,066	€83	78%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Casa vacanze Pigneto Roma	€30,386	€94	87%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 5 (17)
Loft with garden in Pigneto	€24,476	€87	77%	1	1	2	€37	❌	❌	❌	N / Y	⭐️ 4.8 (91)
Bright apartment in the heart of Pigneto (metro C)	€26,793	€111	65%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
Pigneto District - Colorful Flat x 3! NEW	€26,842	€91	78%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 3.9 (17)
Love Actually - Metro, Bus, Wi-Fi, AC	€31,026	€86	99%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (112)
FanfullArt VIR	€29,801	€88	93%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (103)
Superior Design Apartment - Pigneto169	€32,918	€124	71%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Artist's flat in Pigneto	€27,870	€83	91%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (90)
Casa indipendente, con patio a 2 passi dalla metro	€28,327	€77	100%	1	1	4	€26	❌	❌	❌	N / Y	⭐️ 4.9 (139)
Malu al Pigneto	€27,430	€91	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Bellissima	€20,518	€56	100%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (159)
FanfullArt IV	€31,059	€87	98%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (51)
Intera Casa al Pigneto	€12,201	€159	21%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
✨Rome's Brooklyn Home ✨	€32,099	€100	86%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.6 (84)
MovieHouse - Pigneto	€37,985	€104	99%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (75)
MODERN & ARTISTIC APARTMENT IN PIGNETO	€26,030	€85	84%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Casetta Gialla al Pigneto	€20,590	€74	75%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 4.9 (204)
Green Art Studios 1	€21,623	€72	81%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.4 (166)
Residence Lodi Small Apartment	€16,340	€60	74%	1	1	5	€21	❌	❌	❌	N / Y	⭐️ 4.6 (243)
Bilocale a 600 metri dalla metro	€20,864	€58	95%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
la casa di Fon	€25,474	€102	67%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.6 (31)
Spacious apt: Near Transit & Hotspots in Pigneto	€16,565	€56	80%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
The Holiday - Metro, Bus, Wi-Fi, AC	€30,678	€85	99%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (314)
Casa Altavilla	€23,682	€93	68%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (30)
Lovely artistic apartment in Pigneto	€41,879	€115	99%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (41)
La Terrazza di Attila	€27,450	€152	48%	1	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (21)
Stanza strategica Roma Pigneto	€19,924	€118	46%	1	0	2	€0	❌	❌	❌	Y / N	⭐️ 4.5 (40)
Pigneto apt: Cozy and Quite, Near Metro	€19,798	€69	77%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
FanfullArt	€31,058	€87	98%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.4 (77)
Appartamento Pigneto Core	€31,751	€122	71%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Casa Karma	€29,538	€125	62%	1	1	1	€64	❌	❌	❌	Y / Y	⭐️ 3.4 (5)

Return Metrics

27.41% 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)	€12,192	€24,384	€36,576	€48,768	€60,960	€121,921	€365,765
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€143,999	€143,999	€143,999	€143,999	€143,999	€143,999	€143,999
Down Payment	€36,000	€36,000	€36,000	€36,000	€36,000	€36,000	€36,000
Property Appreciation	€5,400	€10,962	€16,690	€22,591	€28,669	€61,904	€256,907
Total Return	€197,592	€215,346	€233,267	€251,360	€269,630	€363,826	€802,673

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.41%

Cap Rate

12.1%

Return on Investment

45.26%

60 Via Ettore Giovenale Roma, Lazio, 00176

1 bed • 1 bath • 3 guests

Purchase Price

149

Airbnb Investor Score

€12,192

Annual Profit

12.1%

Cap Rate

27.4%

Cash on Cash

€36,005

Annual Revenue

BNBCalc predicts this property will get $93 per night with 80% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€26,848

Avg annual revenue

80%

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

€30k

€45k

€12,192

Profit

Revenue

€36,005

Operating Expenses

€14,213

Operating Income

€21,792

Mortgage & Taxes

€9,600

Profit (Cash Flow)

€12,192

€44,467

Cash Investment

Down Payment

€36,000

Renos & Furnishing

€3,067

Closing Costs

€5,400

Total

€44,467

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.41%

Cap Rate

12.1%

Return on Investment

45.26%