BNBCalc Short Term Rental Investment Analysis Via Carlo Alberto Castigliano, , Lazio, 00132

1 bed • 1 bath • 4 guests • €120,000

BNB

Calc

Annual Revenue

€19,032

Profit (Cash Flow)

€1,121

Cap Rate

6.3%

Annual Revenue

€19,032

AirDNA projects €80/night at 62% occupancy ($18,212). Airbtics projects €78/night at 67% occupancy ($19,032). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, €78 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,931	€17,480	€29,065	€36,268
Occupancy	55%	67%	84%	93%
Nightly Rate	€58	€70	€93	€104

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment with private parking - Roma Est.	€14,977	€51	77%	1	1	3	€24	❌	❌	✅	Y / Y	⭐️ 5 (78)
300m da CC Roma EST - Castello Lunghezza - Golf	€23,186	€99	64%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (11)
Appartamento - La Dimora di Manuela	€20,721	€60	93%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
DevHome Roma Est	€19,289	€79	67%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (8)
Casa in Villa, Tiburtina Valley	€19,135	€93	53%	1	1	1	€28	❌	❌	❌	N / Y	⭐️ 5 (14)
LOFT con Terrazzo Roma / By followgreenhouserome	€38,581	€114	91%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (35)
La casa di Gino	€18,965	€62	83%	1	1	3	€28	❌	❌	✅	Y / Y	⭐️ 5 (48)
A7 Smart Suite - Roma Est	€19,699	€93	58%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
A Casa di Sofia	€22,679	€65	94%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
La Dimora di Sofia - Appartamento	€24,564	€71	94%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cinnamon House	€14,039	€55	70%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Roma Amore e Fantasia	€18,216	€68	72%	1	1	2	€14	❌	❌	❌	N / Y	⭐️ 5 (4)
Red house Tiburtina apartment	€14,783	€70	56%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
"Graziosarisa" il bilocale vivi Roma LowCost	€9,898	€53	51%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Appartamento a Roma con giardino	€21,818	€84	71%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.2 (12)
Mini alloggio incantevole a Roma	€8,785	€47	50%	1	1	1	€11	❌	❌	❌	N / Y	⭐️ 5 (101)
Casa con parcheggio e giardino	€17,649	€78	62%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Loft Low Cost	€16,263	€63	70%	1	1	2	€14	❌	❌	✅	Y / Y	⭐️ 5 (68)
La Bijoux Maison, alloggio a Roma con parcheggio	€14,883	€46	86%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (176)
Aurora's House Rome	€16,202	€93	44%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (24)
La Casetta Di Borghesiana	€16,702	€72	61%	1	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (24)
Casa Vacanze Parco del Sole	€19,323	€61	84%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa vacanze Pentagono	€16,471	€59	76%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (143)
80 voglia di Relax !	€16,729	€95	48%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (29)
Appartamento Case Rosse	€20,815	€57	99%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
ComfortHome	€28,925	€242	32%	1	1	31	€15	❌	❌	✅	Y / Y	⭐️ 0 (2)
appartamento Roma vicino metro c	€19,357	€78	68%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (2)
Appartamento Ponte di Nona	€20,299	€57	93%	1	1	4	€19	❌	❌	❌	Y / N	⭐️ 5 (2)
A Casa di Elena	€16,688	€68	67%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (66)
Appartamentino in periferia	€19,619	€57	93%	1	1	31	€4	❌	❌	✅	N / Y	⭐️ 5 (82)
Bellaroma appartamento elegante vicino UniCamillus	€14,219	€62	61%	1	1	1	€34	❌	❌	❌	N / Y	⭐️ 5 (83)
Appartamento grazioso e accogliente con balcone!	€20,106	€98	56%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Florio-Apartment	€20,126	€108	51%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Casa Vacanza - La Maison Jolie	€19,453	€140	37%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (10)
New and beautiful two-storey house	€14,656	€45	86%	1	2	2	€19	❌	❌	✅	N / Y	⭐️ 4.7 (18)
Casa Shanti	€13,359	€104	35%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (20)
casa vacanza sinagra	€11,050	€49	61%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
A 2 passi dalla metro, dotato di tutti i comfort.	€18,084	€74	66%	1	1	3	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Colors House	€23,592	€71	87%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (8)

Return Metrics

3.68% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€1,121	€2,242	€3,363	€4,485	€5,606	€11,212	€33,638
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999	€95,999
Down Payment	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000	€24,000
Property Appreciation	€3,600	€7,308	€11,127	€15,061	€19,112	€41,269	€171,271
Total Return	€124,721	€129,550	€134,491	€139,546	€144,719	€172,482	€324,909

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.68%

Cap Rate

6.26%

Return on Investment

21.07%

Via Carlo Alberto Castigliano Lazio, 00132

1 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€1,121

Annual Profit

6.3%

Cap Rate

3.7%

Cash on Cash

€19,032

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €80/night at 62% occupancy.Projected nightly rate is €78/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€18,271

Avg annual revenue

67%

Avg occupancy rate

€77

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

€5k

€15k

€30k

€40k

€1,121

Profit

Revenue

€19,032

Operating Expenses

€11,511

Operating Income

€7,521

Mortgage & Taxes

€6,400

Profit (Cash Flow)

€1,121

€30,418

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€2,818

Closing Costs

€3,600

Total

€30,418

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.68%

Cap Rate

6.26%

Return on Investment

21.07%