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 Rental Arbitrage Analysis Circonvallazione Trionfale, Roma, Lazio,

1 bed • 1 bath • 4 guests • €800

BNB

Calc

Annual Revenue

€33,289

Profit (Cash Flow)

€11,710

Cash on Cash Return

403.9%

Annual Revenue

€33,289

AirDNA projects €119/night at 74% occupancy ($32,175). Airbtics projects €120/night at 76% occupancy ($33,289). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, €120 rate per night.

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

Percentiles25%50%75%90%
Revenue€25,346€32,311€46,078€54,561
Occupancy71%78%85%91%
Nightly Rate€96€111€145€160

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
Home Vatican Oasis

No image available

€32,735
€95
92%
111€48❌❌✅Y / Y⭐️ 5 (31)
New Capital House

No image available

€17,303
€56
85%
112€19❌❌❌Y / Y⭐️ 5 (163)
Rhome Garden: Ottaviano

No image available

€26,439
€93
76%
112€38❌❌❌N / Y⭐️ 5 (146)
Delizioso Appartamento in zona Vaticano

No image available

€51,910
€160
88%
112€34❌❌❌Y / Y⭐️ 5 (24)
Modern & Bright Apartment next to the Vatican Mus.

No image available

€20,702
€69
81%
112€28❌✅❌Y / Y⭐️ 5 (9)
Musei Vaticani - Loft Zen con Vasca Idromassaggio

No image available

€55,500
€175
84%
111€57❌✅✅Y / Y⭐️ 5 (55)
Brand Newl!Central, a Few Steps From The Vatican

No image available

€42,106
€145
77%
112€38❌❌❌Y / Y⭐️ 5 (172)
Vista Cupola San Pietro - Musei Vaticani

No image available

€47,374
€146
87%
112€48❌❌❌Y / Y⭐️ 5 (45)
Romana House - Vatican District

No image available

€22,213
€78
77%
112€24❌❌❌N / Y⭐️ 5 (168)
Maison d'Aquino - Appartamento in Prati

No image available

€34,978
€122
77%
111€38❌❌❌Y / Y⭐️ 5 (36)
Casa Vacanze sicali al vaticano

No image available

€28,152
€101
76%
112€38❌❌❌Y / Y⭐️ 5 (72)
Near Vatican museum 8 minutes to Piazza di Spagna

No image available

€25,003
€97
70%
11.52€38❌❌❌Y / Y⭐️ 5 (178)
Romamor Home! New apartment close to metro station

No image available

€27,925
€87
85%
112€48❌❌❌Y / Y⭐️ 5 (60)
Refined with small garden near the Vatican

No image available

€29,637
€95
82%
113€95❌❌❌Y / Y⭐️ 5 (67)
NoxRomana | Vatican | Lovely View on the Basilica

No image available

€44,355
€138
85%
112€57❌❌❌Y / Y⭐️ 5 (109)
Vatican's bijoux

No image available

€28,041
€101
74%
112€57❌❌❌Y / Y⭐️ 5 (66)
A Sardinian in Rome

No image available

€25,347
€75
91%
113€38❌❌❌Y / N⭐️ 5 (29)
Casa Cate Holiday House_Cipro/Musei Vaticani

No image available

€38,810
€145
72%
112€19❌❌❌Y / Y⭐️ 5 (25)
Comfortable apartment near Vatican city

No image available

€31,648
€120
71%
112€48❌❌✅N / Y⭐️ 4.5 (106)
Lovely Apartment near Vatican

No image available

€60,626
€195
85%
113€0❌❌❌N / Y⭐️ 4.5 (190)
Casina San Pietro

No image available

€27,594
€151
50%
112€0❌❌❌N / Y⭐️ 5 (28)
Charme studio close to Vatican Museum

No image available

€30,292
€102
80%
112€48❌❌❌Y / Y⭐️ 5 (235)
Casa Camilla al Vaticano comfort nel cuore di Roma

No image available

€37,333
€104
97%
112€38❌❌❌Y / Y⭐️ 5 (89)
Near Musei Vaticani Apartment! MM Cipro

No image available

€40,020
€120
88%
111€71❌❌❌N / Y⭐️ 4.5 (11)
St. Joseph 11 a due passi dal Vaticano

No image available

€29,870
€113
71%
112€48❌❌✅N / Y⭐️ 4.5 (38)
Welcome Dhome, Cozy penthouse with St. Peter View

No image available

€56,453
€163
93%
112€52❌❌✅Y / Y⭐️ 4.5 (62)
St. Peter Vatican museum

No image available

€22,572
€97
63%
112€48❌❌❌N / Y⭐️ 5 (162)
Appartamento Top di fronte i Musei Vaticani.

No image available

€30,708
€145
56%
111€58❌❌❌N / Y⭐️ 4.7 (48)
Adele's Suite close to Vatican

No image available

€44,593
€126
95%
112€62❌❌❌Y / Y⭐️ 5 (49)
Appartamento a pochi minuti da San Pietro

No image available

€28,609
€94
82%
113€38❌❌❌Y / Y⭐️ 5 (73)
Valerio’s House

No image available

€25,630
€109
60%
112€48❌❌❌Y / Y⭐️ 5 (44)
Delizioso appartamento in stabile d'epoca con giardino nel quartiere Prati

No image available

€27,301
€86
84%
123€95❌❌❌N / Y⭐️ 5 (80)
Today and Tomorrow home

No image available

€31,434
€137
62%
11.52€48❌❌❌Y / Y⭐️ 4.5 (60)
St. Peter loft

No image available

€27,861
€136
52%
112€57❌❌❌N / Y⭐️ 0 (0)
Vatican apartment “Piccola Oasi”

No image available

€31,826
€101
84%
112€28❌❌❌N / Y⭐️ 5 (54)
[Arc Vatican Apartment] 300m dal Vaticano

No image available

€39,516
€258
41%
112€34❌❌❌Y / Y⭐️ 4.5 (7)
Superior Vatican suite Key Apartment

No image available

€44,281
€156
77%
113€38❌❌❌N / Y⭐️ 5 (53)
Benco House-Appartamento Zona Vaticano

No image available

€25,570
€123
57%
111€0❌❌✅Y / Y⭐️ 0 (2)
D'Aquino Apartment St. Peter's

No image available

€32,312
€99
86%
112€71❌❌❌Y / Y⭐️ 5 (15)
Occhiosuroma Rooftop Musei Vaticani

No image available

€25,989
€97
72%
112€19❌❌❌Y / Y⭐️ 4.5 (22)

Return Metrics

403.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€11,710€23,420€35,131€46,841€58,552€117,104€351,312
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€24€48€74€100€127€275€1,141
Total Return€11,734€23,469€35,205€46,942€58,679€117,379€352,454

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

403.89%

Payback Period Days

90

Return on Investment

404.72%

property-location

Circonvallazione Trionfale Roma, Lazio

1 bed • 1 bath • 4 guests

€33,289

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €119/night at 74% occupancy.Projected nightly rate is €120/night at 76% occupancy.

Top 63% of comparables

Top 46% 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.

€33,764

Avg annual revenue

76%

Avg occupancy rate

€120

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

€45k

€60k

Sign up to see the data on 40 all comparables

€11,710

Profit

Revenue

€33,289

Operating Expenses

€11,979

Operating Income

€21,310

Net Effective Rent

€9,600

Profit (Cash Flow)

€11,710

€2,899

Cash Investment

Renos & Furnishing

€2,811

Setup Costs

€88

Total

€2,899

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

403.89%

Payback Period Days

90