BNBCalc Short Term Rental Investment Analysis Via Danimarca, Capena, Lazio, 00060

4 bed • 3 bath • 8 guests • €220,000

BNB

Calc

Annual Revenue

€59,092

Profit (Cash Flow)

€30,747

Cap Rate

19.3%

Annual Revenue

€59,092

AirDNA projects €259/night at 41% occupancy ($38,792). Airbtics projects €294/night at 55% occupancy ($59,091). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, €294 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,287	€46,308	€94,125	€160,622
Occupancy	40%	55%	68%	85%
Nightly Rate	€156	€224	€370	€506

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nice villa in the country near Rome	€22,963	€117	48%	4	2	3	€92	✅	❌	✅	Y / Y	⭐️ 5 (41)
Casale delle Rose: charme in the Roman countryside	€75,608	€506	39%	4	5	2	€92	✅	✅	✅	Y / Y	⭐️ 5 (31)
Dimora Palazzo Morelli	€19,167	€154	30%	4	2	2	€62	❌	❌	❌	Y / Y	⭐️ 4.2 (9)
Soggiorno nell'antica terra degli Etruschi	€34,136	€214	41%	4	2	3	€62	✅	❌	✅	Y / Y	⭐️ 4.9 (31)
FAVOLOSA VILLA IN CAMPAGNA LE3SORELLE	€41,268	€286	39%	4	2	2	€71	✅	✅	✅	Y / Y	⭐️ 4.8 (50)
Charming house with swimming pool close to Rome	€138,018	€400	89%	4	4	4	€276	✅	✅	❌	Y / Y	⭐️ 4.6 (6)
Agriturismo Crustumerium	€42,010	€182	63%	4	4	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Spaziosa villa vicino a Vallelunga	€41,659	€194	58%	4	4	3	€102	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Lake House I Pioppi	€38,967	€157	68%	4	2	1	€0	✅	✅	❌	Y / N	⭐️ 4.4 (11)
Design Villa with garden and parking	€62,778	€264	63%	4	4	2	€102	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
La Villa di Augusto	€61,430	€404	41%	4	0	2	€154	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury Villa \| 8 Guests, Outdoor Fireplace, Golf!	€23,481	€117	51%	4	2	2	€154	❌	❌	❌	Y / Y	⭐️ 5 (34)
A casa di papà	€68,950	€209	90%	4	2	3	€92	❌	❌	❌	Y / Y	⭐️ 4.8 (169)
La casa della mia famiglia	€46,677	€199	64%	4	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Farmhouse in Sabina with view to Rome and Montains	€40,387	€308	32%	4	2	5	€123	✅	❌	✅	Y / Y	⭐️ 5 (1)
Villa oasi verde	€67,394	€314	58%	4	4	3	€82	❌	✅	❌	Y / Y	⭐️ 4.9 (25)
Antico Casale dei Monti	€130,310	€361	96%	4	4	4	€102	✅	✅	✅	Y / Y	⭐️ 4.8 (21)
Villa Farense	€166,661	€490	93%	4	2	2	€0	✅	❌	✅	N / Y	⭐️ 5 (1)
villa bifamiliare con quattro camere	€39,749	€198	54%	4	4	3	€102	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Casa nel bosco	€27,572	€196	36%	4	5	3	€51	❌	❌	✅	Y / Y	⭐️ 4 (4)
Roman villa with private pool and soccer field	€37,079	€133	76%	4	4	2	€30	✅	❌	❌	Y / Y	⭐️ 4.8 (70)
Il casale delle Lucciole	€47,877	€155	82%	4	2	2	€71	❌	❌	✅	Y / Y	⭐️ 5 (71)
Idyllia \| Tenuta San Marco - Villa with pool	€69,442	€441	43%	4	4	10	€0	✅	✅	❌	Y / Y	⭐️ 5 (16)
splendida villa completamente ristrutturata	€42,704	€514	20%	4	3	3	€123	✅	❌	❌	Y / Y	⭐️ 0 (0)
Il Campaniletto beautiful villa near Rome	€83,073	€417	54%	4	2	4	€163	✅	❌	✅	Y / Y	⭐️ 4.7 (20)
Country Villa With Swimming pool	€31,000	€154	52%	4	4	7	€82	✅	✅	✅	Y / Y	⭐️ 4.7 (19)
Nero's Apartment - close Olympic Stadium-St. Peter	€21,968	€90	60%	4	1	3	€82	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Idyllic Roman countryside villa over Tiber valley	€31,033	€205	41%	4	4	3	€83	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Roma countryside Bracciano	€52,651	€360	40%	4	3	5	€0	✅	❌	✅	N / Y	⭐️ 4 (2)
Casale con piscina	€23,033	€228	27%	4	2	4	€102	✅	❌	❌	Y / Y	⭐️ 5 (35)
Villa Fiore	€83,693	€325	66%	4	5	4	€154	✅	✅	✅	Y / Y	⭐️ 4 (2)
Torretta Serviana by Interhome	€29,173	€114	70%	4	2	1	€0	❌	❌	❌	Y / N	⭐️ 3.3 (7)
[10 min Vaticano] Big Vintage Home	€180,798	€851	57%	4	2	1	€102	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Villa vista lago, con vasca idromassaggio esterna	€42,948	€220	51%	4	3	3	€71	❌	✅	✅	Y / Y	⭐️ 5 (12)
Maggie House Appartamento Deluxe by GHOR	€34,666	€150	60%	4	3	1	€102	❌	❌	❌	N / N	⭐️ 4.8 (12)
Casale Colle dei Pini	€42,155	€339	34%	4	3	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Villa Venere 180mq silenziosa, giardino e terrazza	€64,393	€251	69%	4	3	1	€66	❌	❌	❌	Y / Y	⭐️ 5 (81)
Ryder cup 2023 adiacente affitto	€38,063	€650	16%	4	3	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (2)
Rome Design Villa by Romeloft	€203,110	€802	69%	4	3	4	€51	✅	❌	❌	Y / Y	⭐️ 5 (34)
Luminoso e Spazioso Appartamento nel Vivace Quartiere Flaminio	€38,980	€124	85%	4	3	2	€102	❌	❌	❌	Y / Y	⭐️ 4.9 (320)

Return Metrics

52.78% 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)	€30,747	€61,494	€92,241	€122,989	€153,736	€307,472	€922,418
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€3,099	€6,325	€9,682	€13,176	€16,812	€37,340	€175,999
Down Payment	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000
Property Appreciation	€6,600	€13,398	€20,399	€27,611	€35,040	€75,661	€313,997
Total Return	€84,446	€125,217	€166,324	€207,777	€249,589	€464,474	€1,456,416

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

52.78%

Cap Rate

19.3%

Return on Investment

69.43%

Via Danimarca Capena, Lazio, 00060

4 bed • 3 bath • 8 guests

Purchase Price

€59,092

Annual Revenue

BNBCalc predicts this property will get $294 per night with 55% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€58,244

Avg annual revenue

56%

Avg occupancy rate

€298

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

€75k

€135k

€205k

€30,747

Profit

Revenue

€59,092

Operating Expenses

€16,612

Operating Income

€42,480

Mortgage & Taxes

€11,733

Profit (Cash Flow)

€30,747

€58,252

Cash Investment

Down Payment

€44,000

Renos & Furnishing

€7,652

Closing Costs

€6,600

Total

€58,252

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

52.78%

Cap Rate

19.3%

Return on Investment

69.43%