BNBCalc Short Term Rental Investment Analysis Via Bergamo, Roma, Lazio, 00198

2 bed • 1 bath • 1 guests • $65

BNB

Calc

Annual Revenue

$94,759

Profit (Cash Flow)

$73,676

Cap Rate

113353.0%

Annual Revenue

$94,759

AirDNA projects $191/night at 76% occupancy ($53,018). Airbtics projects $209/night at 80% occupancy ($61,068). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 94% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,681	$60,278	$95,979	$124,136
Occupancy	68%	85%	94%	98%
Nightly Rate	$150	$192	$276	$342

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maison Boncompagni	$47,025	$176	72%	2	2	1	$43	❌	❌	✅	N / Y	⭐️ 4.7 (271)
Cozy Apartment close to Via Veneto	$32,306	$109	80%	2	2	3	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (144)
Residenza Sallustiana	$100,321	$296	92%	2	2	2	$65	❌	❌	❌	Y / N	⭐️ 4.9 (18)
LOFT - New Rest House - Rome L♥️FT	$55,522	$157	94%	2	4	1	$108	❌	❌	❌	Y / Y	⭐️ 5 (250)
Piave Luxury Mansion: Modernità ed eleganza Romana	$92,254	$346	72%	2	2	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (72)
Luxury apartment Magda	$60,373	$301	54%	2	3	3	$54	❌	❌	✅	N / Y	⭐️ 4.5 (28)
Appartamento centrale quartiere salario	$54,810	$155	96%	2	2	1	$80	❌	✅	❌	Y / Y	⭐️ 5 (59)
Dolce Vita Holidays Home	$121,159	$342	96%	2	2	3	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (436)
NEW! La Dolce Vita Roomy Apartment x6	$29,024	$87	90%	2	2	1	$84	❌	❌	❌	Y / Y	⭐️ 4.3 (75)
Spacious and stylish Loren flat	$64,397	$391	45%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
La casa di Augusto a Porta Pia	$42,285	$200	57%	2	2	3	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (114)
Andrea's House Roma Porta Pia	$50,503	$148	91%	2	2	2	$48	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
1900s Apartment, Piazza Fiume	$38,879	$106	100%	2	2	3	$38	❌	❌	❌	Y / Y	⭐️ 4.5 (319)
luxury suite, 61 veneto	$35,681	$102	95%	2	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (68)
PURPLE HOUSE Loft a due passi da Villa Borghese	$46,916	$198	64%	2	2	2	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (96)
Modern Stylish Flat	$100,785	$273	100%	2	2	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (69)
Ludovisi Barberini Grand Apartment	$106,872	$292	100%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Horti Sallustiani Roma	$54,792	$240	62%	2	2	3	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (153)
Central chic apartment	$94,922	$285	91%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (120)
Central sweet home: live as a local	$37,216	$196	51%	2	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (261)
Elephant Apartment x 5 pax + 2 Bath + Garden	$59,925	$190	86%	2	2	3	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (94)
Lilla’s Apartment Porta Pia	$50,135	$138	98%	2	2	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (9)
Modern silent apartment for 4 people	$66,210	$201	90%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
appartamento Porta Pia	$48,318	$141	93%	2	2	4	$27	❌	❌	❌	N / N	⭐️ 1 (1)
Near Fontana di Trevi Piazza di Spagna, Station!	$44,385	$151	79%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (98)
Lucky Jazz by BuddyRent	$50,829	$195	69%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Stella Luxury House -Boncompagni	$98,995	$322	84%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Maison Gaia	$40,807	$169	63%	2	1	1	$59	❌	❌	✅	N / Y	⭐️ 4.5 (55)
Exclusive Apartment Termini	$32,477	$126	70%	2	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.8 (363)
I - Two Double Bedrooms - Rome - City Center	$53,749	$220	65%	2	1	1	$43	❌	❌	✅	Y / Y	⭐️ 4.8 (126)
Residenza Regina	$46,401	$163	77%	2	1	2	$38	❌	❌	❌	Y / N	⭐️ 4.7 (9)
Ludovisi Apartment	$61,388	$234	71%	2	1	1	$38	❌	❌	❌	Y / N	⭐️ 4.4 (13)
Spazioso appartamento di design, ristrutturato	$96,183	$353	74%	2	2	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (75)
Lovely apartment 2 bedrooms and bathrooms	$47,529	$151	86%	2	2	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Porta Pia - Piazza Fiume-1B	$66,503	$186	97%	2	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (30)
Charming apartment in Rome !!! 2 bedrooms	$36,560	$139	66%	2	2	3	$108	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
La flavia design city suites rome - flavia 30	$84,401	$250	90%	2	2	1	$108	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
NEW! Cute apartment via Veneto	$62,843	$175	97%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (70)
Wonderful duplex apartment on the center of Rome.	$49,040	$134	99%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (250)
Dimora Aureliana Exclusive	$83,872	$348	65%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (70)

Return Metrics

1,566.59% 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)	$73,675	$147,351	$221,027	$294,703	$368,379	$736,759	$2,210,278
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$51	$51	$51	$51	$51	$51	$51
Down Payment	$13	$13	$13	$13	$13	$13	$13
Property Appreciation	$1	$3	$6	$8	$10	$22	$92
Total Return	$73,742	$147,420	$221,098	$294,776	$368,455	$736,846	$2,210,436

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,566.59%

Cap Rate

113,352.95%

Return on Investment

1,566.65%

Via Bergamo Roma, Lazio, 00198

2 bed • 1 bath • 1 guests

Purchase Price

1018705

Airbnb Investor Score

$73,675

Annual Profit

113353.0%

Cap Rate

1566.6%

Cash on Cash

$94,759

Annual Revenue

BNBCalc predicts this property will get $209 per night with 80% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

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.

$61,164

Avg annual revenue

80%

Avg occupancy rate

$209

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

$60k

$90k

$120k

$73,676

Profit

Revenue

$94,759

Operating Expenses

$21,079

Operating Income

$73,679

Mortgage & Taxes

Profit (Cash Flow)

$73,676

$4,703

Cash Investment

Down Payment

$13

Renos & Furnishing

$4,688

Closing Costs

Total

$4,703

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,566.59%

Cap Rate

113,352.95%

Return on Investment

1,566.65%