BNBCalc Short Term Rental Investment Analysis 83 Via del Lago Terrione, Roma, Lazio, 00165

1 bed • 1 bath • 2 guests • €150,000

BNB

Calc

Report by:

B&b Go!

+393889719379

info@bebgoroma.com

Annual Revenue

€37,061

Profit (Cash Flow)

€15,612

Cap Rate

15.7%

Annual Revenue

€37,061

AirDNA projects €113/night at 74% occupancy ($30,427). Airbtics projects €122/night at 83% occupancy ($37,060). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 83% occupancy rate, €122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,779	€36,035	€50,039	€64,089
Occupancy	76%	83%	90%	96%
Nightly Rate	€95	€117	€150	€179

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
St Peter Vatican Lovely Apartment & Patio	€30,013	€97	84%	1	1	1	€30	❌	❌	❌	N / Y	⭐️ 5 (704)
St Peter Dome VIEW Vatican Apartment	€34,544	€102	92%	1	1	1	€27	❌	❌	❌	Y / Y	⭐️ 5 (344)
Vatican Heart Leone Roman Terrace	€28,964	€104	75%	1	1	1	€47	❌	❌	❌	N / Y	⭐️ 5 (12)
Raffinato appartamento con vista su San Pietro	€40,906	€152	73%	1	1	1	€28	❌	❌	✅	N / Y	⭐️ 5 (10)
San Pietro Flowers	€73,119	€232	85%	1	1	1	€47	❌	❌	❌	N / Y	⭐️ 5 (5)
San Pietro Stone	€64,785	€202	87%	1	2	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (2)
Magenta Superior Terrione 2	€39,791	€146	73%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
St. Peter Home Private Terrace	€24,943	€80	83%	1	1	1	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Aurelio Suite Rome	€31,640	€99	86%	1	1	2	€26	❌	❌	✅	N / Y	⭐️ 5 (96)
B.E. in Rome Lovely Basement	€31,327	€111	76%	1	1	1	€33	❌	❌	✅	N / Y	⭐️ 5 (15)
San Pietro Happy Home	€26,396	€88	82%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (42)
St.Peter Vatican Home-10 min da piazza San Pietro	€38,030	€126	81%	1	1	2	€57	❌	❌	✅	N / Y	⭐️ 5 (38)
Ruggero's Home	€49,849	€153	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Holiday home Cava Aurelia	€49,463	€179	74%	1	0	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (94)
Lovely Apartment at Saint Peter's Square Vatican	€45,555	€128	95%	1	1	1	€76	❌	❌	❌	Y / Y	⭐️ 5 (205)
Quanto sei bella Roma	€28,934	€79	99%	1	1	2	€19	❌	❌	✅	Y / Y	⭐️ 5 (245)
Romantic Vatican	€27,469	€75	99%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (280)
The Vatican Two	€36,871	€103	97%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (227)
Charming Little Studio in St. Peter, Vatican City	€25,858	€80	86%	1	1	1	€47	❌	❌	❌	N / Y	⭐️ 5 (106)
Vatican Loft	€32,539	€98	90%	1	1	3	€38	❌	❌	❌	N / Y	⭐️ 5 (80)
Magenta Collection Terrione 25-Affitto Turistico	€43,192	€150	78%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 0 (1)
San Peter View	€49,660	€157	86%	1	1	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cozy app. with terrace&view, secure parking u.r.	€37,002	€143	69%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (134)
Modern, colourful, big app with Vatican view	€46,724	€160	77%	1	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (56)
Casa Lunaria tranquilla e in centro	€25,797	€83	84%	1	1	5	€29	❌	✅	✅	Y / Y	⭐️ 5 (40)
Sunny modern app. near Vatican	€38,810	€131	79%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (29)
Vaticano - 5 min da stazione	€48,236	€141	92%	1	1	1	€28	❌	❌	❌	N / Y	⭐️ 4.5 (93)
Comfort Home near San Pietro	€37,410	€129	78%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (48)
Appartamento a due passi da San Pietro - La Dimora	€31,147	€104	82%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (107)
Colourful apartment- St. Peter's View	€33,264	€126	71%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (87)
Penthouse Cupola Life with private terrace+view	€54,286	€183	79%	1	1	2	€76	❌	❌	✅	Y / Y	⭐️ 5 (169)
Casa Sofia	€27,300	€79	92%	1	1	2	€42	❌	❌	❌	N / Y	⭐️ 5 (68)
The Vatican One	€34,336	€96	97%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (214)
A due passi da San Pietro	€32,447	€123	72%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (49)
Lago Terrione Apartment - Charme Holidays	€57,567	€181	85%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4 (39)
Studio San Pietro	€26,429	€93	77%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (147)
Elegance St.Peter House 17785	€28,128	€111	68%	1	1.5	3	€33	❌	❌	❌	N / Y	⭐️ 5 (21)
Irene’s Home in San Pietro	€19,777	€56	96%	1	1	2	€38	❌	❌	❌	N / Y	⭐️ 4.9 (111)
Flourished Terrasse apartment S Peter Vatican wifi	€25,891	€77	91%	1	1	3	€52	❌	❌	✅	Y / Y	⭐️ 5 (206)
Lovely flat with Terrace very close to Vatican	€37,486	€161	63%	1	1	4	€57	❌	❌	❌	N / Y	⭐️ 5 (196)

Return Metrics

41.85% 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)	€15,612	€31,224	€46,836	€62,448	€78,060	€156,121	€468,364
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	€170,112	€190,359	€210,745	€231,274	€251,951	€357,709	€832,454

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.85%

Cap Rate

15.74%

Return on Investment

59.57%

83 Via del Lago Terrione Roma, Lazio, 00165

1 bed • 1 bath • 2 guests

Purchase Price

Inquire about this property

Contact B&b

220

Airbnb Investor Score

€15,612

Annual Profit

15.7%

Cap Rate

41.9%

Cash on Cash

€37,061

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €113/night at 74% occupancy.Projected nightly rate is €122/night at 83% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€37,397

Avg annual revenue

83%

Avg occupancy rate

€122

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

€20k

€35k

€55k

€75k

€15,612

Profit

Revenue

€37,061

Operating Expenses

€13,449

Operating Income

€23,612

Mortgage & Taxes

€8,000

Profit (Cash Flow)

€15,612

€37,304

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€2,804

Closing Costs

€4,500

Total

€37,304

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.85%

Cap Rate

15.74%

Return on Investment

59.57%