BNBCalc Short Term Rental Investment Analysis Via Albano, Roma, Lazio, 00179

5 bed • 5 bath • 10 guests • €100

BNB

Calc

Annual Revenue

€197,115

Profit (Cash Flow)

€165,166

Cap Rate

165167.1%

Annual Revenue

€197,115

AirDNA projects €599/night at 84% occupancy ($183,829). Airbtics projects €420/night at 71% occupancy ($108,915). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 94% occupancy rate, €574 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€46,380	€102,532	€198,797	€264,597
Occupancy	49%	77%	94%	99%
Nightly Rate	€257	€361	€574	€725

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BDC - Egeria 3-Bdr huge house!	€64,142	€234	73%	4	2	1	€145	❌	❌	❌	Y / Y	⭐️ 5 (38)
BIG Honey Colosseum 12pax 4bdr	€133,566	€467	78%	4	3	2	€94	❌	❌	❌	Y / Y	⭐️ 5 (4)
apartament up to 12 people nera the colosseum	€95,266	€315	82%	4	4	1	€104	❌	❌	✅	Y / Y	⭐️ 4.3 (22)
Un mini hotel tutto per te al centro di Roma	€293,585	€941	85%	6	6	1	€72	❌	❌	✅	N / Y	⭐️ 4.6 (15)
Rome Center-spacious big aparmentwell connected	€113,879	€311	100%	4	4	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Cerreto di spoleto - cerreto di spoleto *	€70,090	€228	78%	4	2	1	€176	❌	❌	✅	Y / Y	⭐️ 4.2 (13)
Lovely 4 bedrooms apartment downtown Rome	€36,846	€218	45%	4	2	2	€114	❌	❌	✅	N / Y	⭐️ 4.8 (29)
Luxury Apartment 6BR close to Colosseo	€203,607	€722	77%	6	6	3	€0	❌	❌	✅	N / Y	⭐️ 4.8 (25)
Group Apartments Rome San Giovanni 2	€110,651	€754	40%	4	2	3	€104	❌	❌	✅	Y / Y	⭐️ 4.3 (35)
Big apartment Downtown Rome up to 12 people	€55,654	€298	49%	5	2	2	€188	❌	❌	✅	N / Y	⭐️ 3.9 (7)
Vetulonia Street HomeX12 wifi AC private parking	€42,101	€291	38%	5	4	1	€135	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Domus Villa Scipioni	€42,745	€226	51%	4	2	1	€73	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Makà, una struttura dal fascino unico.	€34,904	€145	64%	4	2	2	€52	❌	❌	✅	N / Y	⭐️ 5 (124)
Porta Maggiore GH apt	€49,471	€318	41%	4	2	1	€52	❌	❌	❌	Y / N	⭐️ 3.4 (3)
Prestigioso grande appartamento in centro	€34,882	€118	81%	4	2	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (189)
AmaDora Luxury Domus	€176,815	€485	99%	4	2	1	€83	❌	❌	❌	Y / Y	⭐️ 4 (4)
Sweet Home in Laterano	€113,478	€348	88%	4	2	1	€98	❌	❌	❌	Y / Y	⭐️ 4.2 (36)
Amazing terrace near Colosseum	€119,475	€476	68%	5	2	3	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (340)
Appartamento Merulana: a due passi dal Colosseo	€51,739	€153	92%	4	3	2	€83	❌	❌	✅	Y / Y	⭐️ 4.6 (50)
Lovely 4-bedroom apartment 30m SanGiovanni metro	€195,538	€674	79%	4	2	3	€63	❌	❌	✅	Y / Y	⭐️ 4.6 (69)
Vanity apartment: 4 luxury bedrooms & 4 bathrooms	€174,444	€491	97%	4	4	2	€5	❌	❌	❌	Y / Y	⭐️ 5 (5)
BigFamilyFlats - Termini&Colosseo - 5 rooms	€184,746	€505	100%	5	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (94)
BigFamilyFlats - Termini&Colosseo / 5 rooms	€178,752	€488	100%	5	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (97)
Roma Eternal	€110,989	€337	89%	4	2	2	€46	❌	❌	✅	N / Y	⭐️ 4.8 (12)
RomAntica Re di Roma	€30,837	€156	53%	4	3	1	€67	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Piazza Re di Roma Apartment x8	€34,362	€98	95%	4	3	1	€166	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Cozy apartment next to the metro	€116,785	€614	52%	4	4	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (4)
4 ROOMS Apartment for 6 people near Colosseo	€217,057	€609	97%	4	4	2	€63	❌	❌	❌	N / Y	⭐️ 4.7 (179)
Art Gallery	€85,145	€310	75%	5	3	3	€104	❌	❌	❌	Y / Y	⭐️ 4.5 (179)
Amazing 4 rooms, 4 bathrooms, equipped kitchen	€121,069	€333	99%	4	4	2	€26	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Panoramic house Sotto il sole di Roma.Free parking	€48,167	€133	99%	4	3	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (251)
NEW Elegant Central 4th&5th Floor Terraced Palace	€97,676	€266	100%	5	3	3	€92	❌	❌	❌	Y / Y	⭐️ 5 (60)
2 apartments with joining terrace in heart of Rome	€250,125	€917	74%	4	3	3	€93	❌	❌	❌	Y / Y	⭐️ 5 (51)
Penthouse Di Re -5 min. metro "Arco di Travertino"	€99,589	€563	48%	5	3	3	€97	❌	❌	❌	Y / Y	⭐️ 5 (15)
Villa Isabella Basilica San Giovanni	€82,663	€417	50%	4	5	3	€415	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
apartament up to 15 people near the colosseum	€149,799	€435	94%	5	5	2	€156	❌	❌	✅	N / Y	⭐️ 4.6 (91)
Appartamento con terrazzo a due passi dal Colosseo	€100,587	€611	45%	4	4	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
La Rosa di Roma apartment	€85,148	€638	36%	4	4	1	€93	❌	❌	❌	Y / N	⭐️ 4.5 (3)

Return Metrics

1,706.58% 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)	€165,166	€330,332	€495,498	€660,665	€825,831	€1,651,663	€4,954,989
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€100	€100	€100	€100	€100	€100	€100
Property Appreciation	€3	€6	€9	€12	€15	€34	€142
Total Return	€165,269	€330,438	€495,608	€660,777	€825,947	€1,651,797	€4,955,231

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,706.58%

Cap Rate

165,167.05%

Return on Investment

1,706.61%

Via Albano Roma, Lazio, 00179

5 bed • 5 bath • 10 guests

Purchase Price

1482848

Airbnb Investor Score

€165,166

Annual Profit

165167.1%

Cap Rate

1706.6%

Cash on Cash

€197,115

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €599/night at 84% occupancy ($183,829.12). Airbtics projects €420/night at 71% occupancy ($108,915).

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.

€108,141

Avg annual revenue

71%

Avg occupancy rate

€420

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

€30k

€115k

€200k

€295k

€165,166

Profit

Revenue

€197,115

Operating Expenses

€31,948

Operating Income

€165,167

Mortgage & Taxes

€1

Profit (Cash Flow)

€165,166

€9,675

Cash Investment

Down Payment

€100

Renos & Furnishing

€9,575

Total

€9,675

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,706.58%

Cap Rate

165,167.05%

Return on Investment

1,706.61%