BNBCalc Short Term Rental Investment Analysis Via Contardo Ferrini, Roma, Lazio, 00173

1 bed • 1 bath • 4 guests • €150,000

BNB

Calc

Annual Revenue

€36,774

Profit (Cash Flow)

€14,397

Cap Rate

14.9%

Annual Revenue

€36,774

AirDNA projects €96/night at 69% occupancy ($24,191). Airbtics projects €100/night at 75% occupancy ($27,357). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 88% occupancy rate, €114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,373	€28,484	€37,719	€49,699
Occupancy	65%	79%	88%	95%
Nightly Rate	€80	€97	€114	€140

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vanity Deluxe	€31,151	€148	56%	1	2	2	€52	❌	✅	✅	Y / Y	⭐️ 4.8 (120)
Graziosa e romantica casa	€28,710	€76	100%	1	2	5	€31	❌	❌	❌	Y / N	⭐️ 0 (0)
Stanza con ingresso indipendente	€25,959	€76	92%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Alloggio Turistico Roma,Cinecitta'	€21,036	€111	52%	1	2	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Hubby House - Rome	€28,854	€92	82%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 4.6 (28)
Casa vacanze Il Pozzo	€30,979	€97	87%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Ai Portici Apartment	€24,784	€70	97%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (170)
NEW- Exclusive Loft "Rome Cinecittà Studios"	€22,817	€80	77%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
Appartamento Appio Claudio	€23,422	€97	66%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Roma Cinecittà	€32,793	€104	84%	1	1	1	€63	❌	❌	✅	Y / Y	⭐️ 5 (85)
Appartamento a Roma vicino Metro A	€28,236	€82	92%	1	1	3	€37	❌	❌	✅	Y / Y	⭐️ 5 (50)
My Cozy White House	€23,706	€100	63%	1	1	2	€71	❌	❌	✅	Y / N	⭐️ 5 (7)
Tramonto su Roma	€46,292	€162	77%	1	1	1	€47	❌	❌	❌	N / Y	⭐️ 4.5 (7)
Cinecittà 13 stop Termini - L' orecchino di perla	€33,028	€121	74%	1	1	2	€16	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
La Dolce Vita - Apartment Rome - Metro A	€22,804	€148	42%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cinecittà Gem Flat with Veranda	€37,274	€139	71%	1	1	1	€94	❌	❌	❌	Y / Y	⭐️ 5 (6)
[YOUR HOME in ROME] Modern Apartment	€26,261	€111	62%	1	1	1	€79	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Come a casa	€10,456	€74	34%	1	1	5	€31	❌	❌	❌	Y / Y	⭐️ 5 (11)
Appartamento Appio Claudio Metro linea A	€27,651	€85	88%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Comfort good location	€27,432	€91	81%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (47)
"A casa di Cippi"	€33,162	€102	89%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Marcos house Roma metro A	€17,853	€56	82%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
your flat in Rome	€26,819	€93	76%	1	1	2	€42	❌	❌	❌	N / Y	⭐️ 4.6 (51)
[Colosseo 15 Min Metro] Free Wi-Fi - Self check-in	€44,714	€194	63%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (88)
La Dolcevita!! the sweet life!!!	€19,211	€53	97%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
Appartamento Roma Metro A	€27,107	€103	71%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Cozy apartment in Southeast Rome	€27,829	€76	100%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
Appartamento La Terrazza	€33,441	€102	87%	1	1	1	€64	❌	❌	✅	N / N	⭐️ 5 (21)
Casetta a Roma	€25,636	€81	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
affittacamere roma(camera 3)La dolce vita rooms	€34,781	€117	81%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (15)
Sweetie Home Rome	€25,368	€75	91%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
(camera 1)Affittacamere Roma vicino metro c	€36,197	€116	85%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
MyLittleHouse	€14,656	€114	35%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Roma...la Grande Bellezza!!!!!	€19,006	€54	95%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Tandem Apartment - Metro A	€35,189	€130	74%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Comfortable apartment in Rome	€20,626	€84	66%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Casa Mastroianni a Cinecitta'	€22,729	€102	61%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
CineMaison - Near Metro	€45,164	€139	89%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Domus Appio Claudio - vacation rental	€20,042	€90	59%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Appartamento adiacente fermata metro A	€23,635	€87	74%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (11)

Return Metrics

38.29% 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)	€14,396	€28,793	€43,190	€57,587	€71,984	€143,969	€431,909
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999
Down Payment	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€168,896	€187,928	€207,100	€226,414	€245,876	€345,557	€795,998

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.29%

Cap Rate

14.93%

Return on Investment

55.89%

Via Contardo Ferrini Roma, Lazio, 00173

1 bed • 1 bath • 4 guests

Purchase Price

203

Airbnb Investor Score

€14,396

Annual Profit

14.9%

Cap Rate

38.3%

Cash on Cash

€36,774

Annual Revenue

BNBCalc predicts this property will get $100 per night with 75% 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.

€27,670

Avg annual revenue

75%

Avg occupancy rate

€100

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

€10k

€20k

€35k

€45k

€14,397

Profit

Revenue

€36,774

Operating Expenses

€14,377

Operating Income

€22,397

Mortgage & Taxes

€8,000

Profit (Cash Flow)

€14,397

€37,591

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€3,091

Closing Costs

€4,500

Total

€37,591

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.29%

Cap Rate

14.93%

Return on Investment

55.89%