BNBCalc Short Term Rental Investment Analysis Via Andrea Mantegna, Roma, Lazio, 00147

1 bed • 1 bath • 4 guests • €160,000

BNB

Calc

Annual Revenue

€16,204

Profit (Cash Flow)

-€4,479

Cap Rate

2.5%

Annual Revenue

€16,204

AirDNA projects €111/night at 63% occupancy ($25,520). Airbtics projects €120/night at 75% occupancy ($32,780). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, €78 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,045	€34,161	€44,488	€63,177
Occupancy	65%	79%	87%	91%
Nightly Rate	€91	€116	€136	€186

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loft in Garbatella	€28,590	€114	66%	1	2	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (62)
7 Chiese Apartment	€40,000	€186	57%	1	2	2	€74	❌	❌	❌	Y / Y	⭐️ 5 (19)
Domus piccolina, vacanza romana	€38,395	€118	87%	1	1	3	€53	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Appartamento con entrata indipendente	€26,427	€82	86%	1	1	2	€32	❌	❌	✅	N / Y	⭐️ 4.8 (36)
casArancia	€45,597	€192	65%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (4)
Casa Peloritana	€21,790	€72	78%	1	1	2	€42	❌	❌	✅	N / N	⭐️ 4.8 (28)
Dahlia Roma Appartamento	€29,662	€116	70%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (82)
ROMA FOR YOU	€38,664	€119	89%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.4 (13)
Milla's house Rome	€29,313	€95	84%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
MaryMamma-Wifi+SelfCheck-in	€34,919	€142	65%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 5 (9)
1ofUS - Garbatella	€36,854	€134	75%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
La Casina 348	€45,769	€148	82%	1	1	1	€53	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Appartamento spazioso e luminoso	€31,295	€126	64%	1	1	3	€53	❌	✅	❌	Y / Y	⭐️ 5 (12)
Villa Agostina - nel cuore e nella storia di Roma	€29,833	€176	42%	1	1	2	€105	❌	❌	✅	Y / Y	⭐️ 5 (18)
Maison Madeleine Rome	€34,582	€114	82%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (66)
Basilica San Paolo vicino stazione metro	€17,946	€78	63%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (249)
Antonino Pio Home San Paolo Roma	€31,259	€119	70%	1	1	2	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Appartamento accanto alla metro Basilica S. Paolo	€41,700	€233	49%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (11)
Appartamento luminoso e centrale a Roma	€35,160	€116	80%	1	1	2	€53	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Bibbi's Garden 2 Garbatella	€47,314	€131	98%	1	1	2	€11	❌	❌	✅	Y / Y	⭐️ 5 (4)
nice & easy Garbatella	€20,472	€61	90%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (258)
Vacanze Romane.. in vespa	€27,827	€89	85%	1	1	1	€47	❌	❌	✅	N / Y	⭐️ 4.7 (119)
White Mary House for 2 people cir 26471	€38,462	€148	69%	1	1	2	€53	❌	❌	❌	Y / Y	⭐️ 5 (8)
Rome Holiday Apartment - Modern&Cool in Garbatella	€25,063	€106	64%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (244)
Essegihouse-Benvenuti da Stefano e Simona	€27,968	€80	95%	1	1	1	€28	❌	✅	✅	Y / Y	⭐️ 5 (142)
Simply Perfect Apartment by NDP rent	€59,480	€187	87%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Maison Accademia	€52,512	€169	84%	1	1	2	€31	❌	❌	✅	N / Y	⭐️ 4.5 (13)
Appartamento con balcone a San Paolo	€30,428	€85	97%	1	1	3	€53	❌	❌	❌	Y / Y	⭐️ 5 (43)
Interno 19 appartamento nel cuore della Garbatella	€23,270	€75	84%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (36)
Tranquillità a Roma!	€20,422	€128	43%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Casa Teti	€17,136	€108	43%	1	1	3	€11	❌	❌	❌	Y / Y	⭐️ 5 (7)
Gianna's home - Rome San Paolo metro	€31,516	€92	91%	1	1	1	€32	❌	❌	✅	N / Y	⭐️ 5 (28)
Cozy 1-BR with Hot Tub for 2 and Park View	€32,820	€117	75%	1	1	2	€58	❌	✅	❌	Y / Y	⭐️ 5 (13)
Lotto29	€31,886	€99	86%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (317)
Lotto 30 Metro Garbatella	€30,086	€116	71%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
[Roma Centro] Suite Elegante	€24,834	€94	68%	1	1	1	€76	❌	❌	❌	N / Y	⭐️ 4.8 (39)
Appartamento San Paolo 2, Ostiense, Roma	€20,831	€76	75%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
Cozy apartment near San Paolo + Colosseo Quadrato	€65,740	€196	89%	1	1	2	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Garbatella Storica seminterrato	€21,020	€61	90%	1	1	3	€53	❌	❌	❌	N / Y	⭐️ 4.3 (38)
On the roofs of Rome /Garbatella	€39,930	€107	100%	1	1	5	€37	❌	❌	❌	Y / Y	⭐️ 5 (35)

Return Metrics

-11.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€4,478	-€8,957	-€13,436	-€17,915	-€22,394	-€44,789	-€134,368
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€127,999	€127,999	€127,999	€127,999	€127,999	€127,999	€127,999
Down Payment	€32,000	€32,000	€32,000	€32,000	€32,000	€32,000	€32,000
Property Appreciation	€4,800	€9,744	€14,836	€20,081	€25,483	€55,026	€228,361
Total Return	€160,321	€160,786	€161,399	€162,165	€163,089	€170,236	€253,993

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.22%

Cap Rate

2.53%

Return on Investment

6.45%

Via Andrea Mantegna Roma, Lazio, 00147

1 bed • 1 bath • 4 guests

Purchase Price

-41

Airbnb Investor Score

-€4,478

Annual Profit

2.5%

Cap Rate

-11.2%

Cash on Cash

€16,204

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €111/night at 63% occupancy.Projected nightly rate is €120/night at 75% occupancy.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 86% of comparables

Seasonality

40 Airbnb Comparables

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

€33,169

Avg annual revenue

75%

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

€35k

€50k

€65k

-€4,479

Profit

Revenue

€16,204

Operating Expenses

€12,150

Operating Income

€4,054

Mortgage & Taxes

€8,533

Profit (Cash Flow)

-€4,479

€39,902

Cash Investment

Down Payment

€32,000

Renos & Furnishing

€3,102

Closing Costs

€4,800

Total

€39,902

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.22%

Cap Rate

2.53%

Return on Investment

6.45%