BNBCalc Short Term Rental Rental Arbitrage Analysis 86 Via Anagni, Roma, Lazio, 00171

3 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€70,656

Profit (Cash Flow)

€32,724

Cash on Cash Return

424.9%

Annual Revenue

€70,656

AirDNA projects €165/night at 62% occupancy ($37,316). Airbtics projects €242/night at 80% occupancy ($70,656). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, €242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€45,058	€72,221	€103,242	€131,550
Occupancy	71%	83%	95%	98%
Nightly Rate	€171	€235	€292	€360

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Country Chic MPN SGiovanni-Colosseo	€49,393	€139	93%	3	1	1	€82	❌	❌	❌	N / Y	⭐️ 4.8 (390)
La casa di Vincenzo 3rooms metroA near city center	€31,406	€128	67%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Central Appia Apartment - Rome	€40,702	€188	58%	3	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (47)
Suite Imperiale Colosseo	€76,828	€315	65%	3	3	2	€114	❌	❌	❌	Y / Y	⭐️ 5 (11)
Charming Condo - High Brick Ceilings - Monti	€103,993	€283	100%	3	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
La casa di Vincenzo 3rooms metro A 7 pax central	€36,779	€148	68%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Domus Annia Guest House "The Amazing Colosseum"	€78,860	€387	55%	3	1	2	€87	❌	❌	❌	Y / Y	⭐️ 5 (3)
Bright Apartment on the Colosseum Hill	€90,211	€266	90%	3	1	1	€97	❌	❌	✅	Y / Y	⭐️ 4.7 (153)
Your home on the roof of Rome	€64,691	€179	98%	3	1	1	€43	❌	❌	✅	Y / Y	⭐️ 4.7 (431)
STUNNING LANDMARK APT SANTA MARIA MAGGIORE TERMINI	€46,123	€137	91%	3	1	3	€58	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
Colosseo Restart 3 bedrooms 3 baths nice terrace	€47,858	€133	96%	3	3	2	€58	❌	❌	✅	Y / Y	⭐️ 4.9 (171)
Monti Central Apartment	€92,753	€262	95%	3	3	3	€77	❌	❌	❌	Y / Y	⭐️ 4.3 (88)
Lux&Comfort4Family&Friends Apt.	€104,648	€291	98%	3	3	4	€116	❌	❌	✅	Y / Y	⭐️ 5 (356)
Coliseum \| Best in Rome for group!Value for money!	€123,615	€349	96%	3	3	3	€116	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Great Apartment in great Location	€34,434	€122	77%	3	1	3	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (151)
Santi Quattro 3 Suite	€77,743	€246	82%	3	3	1	€159	❌	❌	❌	N / Y	⭐️ 4.7 (13)
Elegante appartamento vicino la Stazione Termini	€57,978	€173	90%	3	1	2	€77	❌	❌	❌	Y / Y	⭐️ 4.8 (273)
BigFamilyFlats-Colosseo&Monti Apt- 6pax - 3rooms	€89,814	€245	100%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (88)
Wide&Bright in Wonderful Location Front Coliseum	€145,942	€411	97%	3	3	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (286)
BDC - Prestige 3Bdr 3Bath in Monti District	€60,539	€167	97%	3	3	1	€87	❌	❌	❌	Y / Y	⭐️ 4.7 (103)
Casa in giardino nel cuore di Roma	€133,218	€390	93%	3	3	3	€116	❌	❌	❌	Y / Y	⭐️ 5 (93)
Domus Acquedotto	€32,148	€165	51%	3	3	1	€67	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
splendid apartment with terrace	€71,763	€199	95%	3	4	2	€184	❌	❌	❌	Y / Y	⭐️ 4.8 (457)
Appartamento 3 camere 3 bagni e parcheggio privato	€51,417	€187	73%	3	3	2	€87	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Peters Dream - 300m from the Colosseum	€107,394	€296	98%	3	3	2	€95	❌	❌	❌	Y / Y	⭐️ 4.8 (305)
Appartamento Al Colosseo	€79,270	€323	66%	3	4	2	€58	❌	❌	❌	N / Y	⭐️ 5 (1)
Domenichino Monti trilocale Roma 3604	€66,797	€210	86%	3	3	3	€77	❌	❌	✅	N / Y	⭐️ 4.8 (61)
Suite Druso Colosseo	€61,721	€216	77%	3	3	3	€48	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
ROME City Center Apartment	€79,436	€517	42%	3	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (5)
The Piano Nobile	€52,364	€191	75%	3	3	5	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Spacious Apartment with 3BDR, 2BATH, Kitchen, AC!	€76,958	€270	78%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Incantevole appartamento a Roma San Giovanni	€34,404	€127	73%	3	2	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (64)
Wide and Bright at a few steps from Colosseum	€64,127	€224	77%	3	2	2	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Comfortable, stylish holidays beside the Colosseum	€75,774	€237	87%	3	2	2	€67	❌	❌	❌	Y / Y	⭐️ 4.9 (222)
MarcoAurelio@Colosseum	€50,555	€155	85%	3	2	4	€145	❌	❌	❌	Y / Y	⭐️ 5 (113)
Laterano Apartment	€71,164	€355	54%	3	2	2	€48	❌	❌	❌	Y / N	⭐️ 4 (5)
White Napoleone Apartment	€71,465	€238	79%	3	2	3	€77	❌	❌	❌	Y / Y	⭐️ 4.7 (197)
Colosseum Classy Roman Home	€69,564	€232	81%	3	2	1	€97	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
La Dolce Vita Farini	€128,172	€357	98%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (87)

Return Metrics

424.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€32,723	€65,447	€98,171	€130,895	€163,618	€327,237	€981,713
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€32,723	€65,447	€98,171	€130,895	€163,618	€327,237	€981,713

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

424.86%

Payback Period Days

Return on Investment

424.86%

86 Via Anagni Roma, Lazio, 00171

3 bed • 2 bath • 4 guests

Monthly Rent

€70,656

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €165/night at 62% occupancy.Projected nightly rate is €242/night at 80% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€71,389

Avg annual revenue

80%

Avg occupancy rate

€242

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

€25k

€65k

€105k

€145k

€32,724

Profit

Revenue

€70,656

Operating Expenses

€19,933

Operating Income

€50,724

Net Effective Rent

€18,000

Profit (Cash Flow)

€32,724

€7,702

Cash Investment

Renos & Furnishing

€7,613

Setup Costs

€90

Total

€7,702

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

424.86%

Payback Period Days