BNBCalc Short Term Rental Rental Arbitrage Analysis Salita di Sant'Onofrio, Roma, Lazio, 00165

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

Ivan Miniukov

ivanminiukov@gmail.com

Annual Revenue

$65,349

Profit (Cash Flow)

$30,729

Cash on Cash Return

641.8%

Annual Revenue

$65,349

AirDNA projects $252/night at 71% occupancy ($65,349). Airbtics projects $244/night at 85% occupancy ($75,751). Airbtics predicts this property will perform in the 78% revenue percentile

BNB Calc projects a 71% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,349	$45,736	$68,340	$92,312
Occupancy	77%	83%	90%	97%
Nightly Rate	$128	$149	$205	$257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Santonofrio White between Trastevere and St Peter	$65,276	$195	90%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (65)
VG [ CASTEL SANT'ANGELO VIEW ★★★★★ ] Luxury	$99,761	$281	97%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Santonofrio Sky Terrace Fantastic View of Rome	$62,444	$185	91%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (141)
Beautiful Apartment in the Heart of Rome	$39,191	$122	87%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (111)
Maison Rovere	$46,034	$171	72%	1	1	3	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Trastevere Adrian apartment in an amazing Road	$65,663	$262	68%	1	1	4	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Thebestinrome Orbitelli	$65,172	$176	100%	1	1	3	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (143)
Independent with garden in VATICAN - Bambin Gesu H	$41,571	$131	86%	1	1	1	$56	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Trastevere Terrace Retreat	$41,804	$138	82%	1	1	1	$43	❌	❌	✅	Y / Y	⭐️ 4.6 (47)
BDC - The Left Loft in Trastevere	$83,644	$257	87%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.8 (98)
FromHometoRome - Domus Claudiae	$39,455	$143	74%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (86)
Sant'Onofrio24 - Trastevere Vatican apartment Roma	$67,608	$231	79%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (19)
Unìco a Roma	$48,726	$208	59%	1	1	3	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
BDC - The Right Loft in Trastevere	$79,079	$244	87%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.8 (87)
NEW Apartment Piazza della Rovere	$50,933	$155	89%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Cozy flat in trastevere	$36,511	$118	84%	1	1	2	$108	❌	❌	❌	Y / Y	⭐️ 4.7 (125)
Santonofrio Silver between Trastevere and St Peter	$42,539	$137	83%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Trastevere charming Borgo Apt with Patio 2/5pax	$31,720	$106	81%	1	1	3	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Orti 27 Rome - Trastevere	$40,432	$113	97%	1	1	2	$32	❌	❌	✅	N / Y	⭐️ 4.8 (82)
the blu and green apartment in the city centre	$56,152	$192	79%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.7 (123)
Open space in Trastevere FAMM	$57,158	$161	97%	1	1	3	$0	❌	❌	✅	N / Y	⭐️ 4.8 (123)
Gianicolo Maison - Heart of Rome	$57,632	$162	97%	1	1	2	$54	❌	❌	❌	N / N	⭐️ 4.8 (121)
Santonofrio Romantica - Trastevere e Vaticano	$47,663	$138	93%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Orti Apartment - Magic in Trastevere	$69,313	$213	88%	1	1	3	$54	❌	❌	❌	N / Y	⭐️ 4.5 (85)
Terrace penthouse with stunning views on Rome	$50,947	$145	96%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
[Loft Gianicolo] San Pietro/Castel Sant'Angelo	$34,602	$112	83%	1	1	1	$98	❌	❌	✅	N / Y	⭐️ 4 (5)
"Charme de Rome" Vatican Apartment	$45,897	$146	85%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 4.7 (24)
Santonofrio Bronze Rome Vatican	$40,942	$132	82%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (160)
Sant'Onofrio Terrace Apartment by Romeloft	$134,843	$375	98%	1	1	4	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Al Vicoletto nel cuore di Roma!	$55,494	$285	52%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Julia nel cuore di Trastevere	$40,136	$147	74%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 5 (10)
San Pietro/Trastevere apartment	$24,909	$98	69%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Petit loft de Rome Vatican Apartment	$66,941	$220	82%	1	1	1	$38	❌	❌	❌	N / Y	⭐️ 0 (1)
Vatican Luxury Loft	$30,759	$108	77%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Trastevere Gardens Enchanting View	$41,634	$143	78%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Vatican Luxury Suite	$30,767	$108	77%	1	1	2	$38	❌	❌	❌	N / Y	⭐️ 4.5 (9)
San Peter Exlusive House - in the hearth of Rome	$20,515	$98	57%	1	1	2	$41	❌	❌	❌	N / Y	⭐️ 4.9 (8)
Studio Flat - Lungara 44A	$46,412	$152	82%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.2 (14)
Saint Peter Luxury Loft	$27,054	$116	63%	1	1	2	$38	❌	❌	❌	N / Y	⭐️ 4.2 (9)
A penthouse in the center with stunning views	$74,664	$204	100%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)

Return Metrics

641.79% 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)	$30,729	$61,458	$92,187	$122,916	$153,645	$307,290	$921,870
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	$30,729	$61,458	$92,187	$122,916	$153,645	$307,290	$921,870

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

641.79%

Payback Period Days

Return on Investment

641.79%

Salita di Sant'Onofrio Roma, Lazio, 00165

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Ivan

$65,349

Annual Revenue

This property is projected to be in the top 78% revenue percentile compared to similar properties nearby.
Projected nightly rate is $252/night at 71% occupancy.Projected nightly rate is $244/night at 85% occupancy.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$51,662

Avg annual revenue

82%

Avg occupancy rate

$170

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

$55k

$95k

$135k

$30,729

Profit

Revenue

$65,349

Operating Expenses

$16,620

Operating Income

$48,729

Net Effective Rent

$18,000

Profit (Cash Flow)

$30,729

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

641.79%

Payback Period Days