BNBCalc Short Term Rental Investment Analysis Via Arturo Calza, Roma, Lazio, 00157

3 bed • 1 bath • 1 guests • €270,000

BNB

Calc

Annual Revenue

€96,221

Profit (Cash Flow)

€60,972

Cap Rate

27.9%

Annual Revenue

€96,221

AirDNA projects €193/night at 59% occupancy ($41,517). Airbtics projects €239/night at 72% occupancy ($62,824). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, €306 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€36,730	€60,865	€97,898	€122,458
Occupancy	60%	76%	86%	91%
Nightly Rate	€165	€216	€306	€363

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SkyTower: Brown Holiday House - Elite Eight People	€91,880	€321	77%	3	2	2	€114	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Amoretti Apartment, 3 bedrooms, 2 bathrooms, Wi-Fi, Metro B Monti Tiburtini	€28,393	€126	58%	3	2	3	€114	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Appartamento Piazza Bologna	€38,821	€117	91%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (212)
Foscari Holiday House	€47,992	€158	83%	3	3	1	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Casa Angelina con 3 camere da letto	€43,392	€150	77%	3	2	3	€93	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
CARPE DIEM APARTMENT	€44,437	€195	61%	3	2	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (151)
BDC - Gatteschi Luxury Apartment	€106,119	€309	92%	3	2	1	€124	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Hostly - Art & Color Rome Midtown - 3BR 2BA	€88,074	€255	91%	3	2	1	€72	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Accogliente appartamento a Roma Stazione Tiburtina	€49,930	€316	42%	3	2	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (6)
Arezzo 38~2 minuti da piazza Bologna	€69,019	€224	83%	3	3	2	€73	❌	❌	❌	Y / Y	⭐️ 4.6 (17)
Street Art Roma \| 3BR apartment \| Near Tiburtina	€33,751	€120	75%	3	2	2	€73	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Tiburtina Home	€36,494	€207	47%	3	2	2	€72	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Charming patio house in San Lorenzo district	€63,373	€250	68%	3	3	2	€106	❌	❌	❌	Y / Y	⭐️ 4.4 (40)
"Come a Casa" holiday house	€58,001	€306	51%	3	2	2	€93	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Modern apartment with three bedrooms	€61,670	€200	82%	3	2	1	€93	❌	❌	❌	N / Y	⭐️ 4.5 (37)
Charming cottage near the center	€54,657	€172	84%	3	2	2	€166	❌	❌	✅	Y / Y	⭐️ 5 (199)
Central big & nice apartment	€54,225	€166	88%	3	2	2	€78	❌	❌	❌	Y / Y	⭐️ 4.8 (423)
Chigi's Terrace	€75,446	€293	69%	3	3	2	€166	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Casa particulART	€46,422	€128	99%	3	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (119)
San Lorenzo Home - central location	€47,371	€162	79%	3	2	3	€72	❌	❌	✅	Y / Y	⭐️ 4.7 (107)
Apartment collatina	€26,779	€116	63%	3	2	2	€41	❌	❌	❌	Y / Y	⭐️ 4.6 (177)
Comfortable Apartment for large groups.	€95,986	€350	75%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Attico lucrino panoramico	€42,145	€166	67%	3	2	2	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Rome high floor for 8 people	€59,685	€482	33%	3	3	2	€63	❌	❌	✅	Y / Y	⭐️ 5 (1)
Elegant and spacious Apartment in Rome - Metro B1	€124,977	€397	85%	3	2	3	€78	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Amazing Big Apartment center of Rome	€93,621	€360	71%	3	3	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Sonder San Lorenzo \| 3BR Apartment w/ Patio	€115,078	€491	64%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Two beautiful apartments in the center of Rome!	€68,075	€249	74%	3	2	3	€104	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Theresa apartment	€19,399	€126	42%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
2MG: appartamento con terrazzo nel cuore di Roma!	€97,936	€311	86%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
Bright and spacious apt in an elegant central area	€31,699	€93	92%	3	2	3	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Spazioso appartamento SanLorenzo	€57,602	€171	91%	3	2	2	€41	❌	❌	❌	N / Y	⭐️ 4.8 (69)
La Sapienza APT big and confortable accomodation	€34,837	€177	53%	3	2	3	€83	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
Attico luminoso Piazza Vescovio	€59,213	€273	59%	3	2	3	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Entire extra-bright designer flat in city center	€92,905	€269	94%	3	3	3	€57	❌	❌	❌	Y / Y	⭐️ 4.9 (177)
Charming Apartment in the centre of Rome	€160,182	€481	90%	3	3	1	€99	❌	❌	❌	N / Y	⭐️ 5 (2)
BDC - The Lady cozy 3-Bdr apt	€102,821	€305	91%	3	2	4	€104	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Nuovo appartamento a S. Lorenzo con 3 camere	€47,880	€231	56%	3	2	3	€84	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Carlo & Serena Apt	€55,105	€193	77%	3	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (28)
Light House	€34,626	€169	55%	3	2	1	€52	❌	❌	❌	Y / Y	⭐️ 0 (3)

Return Metrics

89.58% 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)	€60,972	€121,944	€182,916	€243,888	€304,861	€609,722	€1,829,166
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€215,999	€215,999	€215,999	€215,999	€215,999	€215,999	€215,999
Down Payment	€54,000	€54,000	€54,000	€54,000	€54,000	€54,000	€54,000
Property Appreciation	€8,100	€16,443	€25,036	€33,887	€43,004	€92,857	€385,360
Total Return	€339,072	€408,387	€477,952	€547,776	€617,865	€972,579	€2,484,527

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.58%

Cap Rate

27.91%

Return on Investment

107.07%

Via Arturo Calza Roma, Lazio, 00157

3 bed • 1 bath • 1 guests

Purchase Price

458

Airbnb Investor Score

€60,972

Annual Profit

27.9%

Cap Rate

89.6%

Cash on Cash

€96,221

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €193/night at 59% occupancy.Projected nightly rate is €239/night at 72% occupancy.

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.

€64,000

Avg annual revenue

72%

Avg occupancy rate

€239

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

€20k

€65k

€110k

€160k

€60,972

Profit

Revenue

€96,221

Operating Expenses

€20,849

Operating Income

€75,372

Mortgage & Taxes

€14,400

Profit (Cash Flow)

€60,972

€68,061

Cash Investment

Down Payment

€54,000

Renos & Furnishing

€5,961

Closing Costs

€8,100

Total

€68,061

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

89.58%

Cap Rate

27.91%

Return on Investment

107.07%