BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Dei Baullari, Roma, Lazio, 00186

2 bed • 1 bath • 3 guests • $465,000

BNB

Calc

Annual Revenue

$83,758

Profit (Cash Flow)

$60,401

Cap Rate

13.7%

Annual Revenue

$83,758

AirDNA projects $341/night at 73% occupancy ($90,920). Airbtics projects $273/night at 84% occupancy ($83,757). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 84% occupancy rate, $273 rate per night.

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

Percentiles25%50%75%90%
Revenue$59,098$72,947$101,874$144,456
Occupancy76%83%91%98%
Nightly Rate$211$238$302$398

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Bohemian apt. with huge terrace at Pompeo theater

No image available

$78,603
$296
71%
223$70❌❌❌Y / Y⭐️ 4.5 (335)
Charmant apartment inCampo de Fiori

No image available

$49,934
$169
80%
211$75❌❌❌Y / Y⭐️ 4.5 (322)
Holiday Ginevra-Campo de' Fiori

No image available

$63,606
$190
91%
213$81❌❌❌Y / Y⭐️ 5 (75)
campo de fiori 2 bedrooms apt

No image available

$98,048
$301
89%
221$0❌❌❌Y / Y⭐️ 4.5 (53)
Decor Inspiration Apartment -TopCollection

No image available

$75,622
$220
93%
223$92❌❌❌Y / Y⭐️ 5 (455)
Domus Florea (@ Campo de' Fiori)

No image available

$52,781
$209
69%
223$0❌❌❌Y / Y⭐️ 4.5 (150)
S.Maria della Quercia amazing view on the square

No image available

$112,323
$384
79%
211$86❌❌❌Y / Y⭐️ 5 (47)
Pallaro Terrace Stunning View

No image available

$70,450
$236
81%
212$97❌❌❌Y / N⭐️ 4.5 (72)
The Dreamer's House

No image available

$72,193
$247
79%
213$86❌❌❌N / Y⭐️ 5 (60)
Casa Cristina in Piazza Farnese

No image available

$179,978
$667
73%
221$98❌❌❌Y / Y⭐️ 5 (19)
Pellegrino2 - Terrace

No image available

$91,866
$341
73%
212$108❌❌❌Y / Y⭐️ 4.5 (20)
Casa Monserrato 2 bedrooms - Campo de' Fiori

No image available

$78,790
$235
91%
213$52❌❌❌Y / Y⭐️ 4.5 (108)
2 Bedrooms & Bathrooms Navona

No image available

$52,149
$182
77%
222$33❌❌❌Y / Y⭐️ 4.8 (36)
Campo de Fiori Charming New Apt

No image available

$88,520
$279
86%
212$70❌❌❌Y / Y⭐️ 5 (105)
[CAMPO DE FIORI * * * * *] Nel Cuore di Roma

No image available

$85,635
$258
90%
21.51$54❌❌✅Y / Y⭐️ 4.5 (155)
Rome Center, Piazza Navona.

No image available

$81,631
$301
74%
223$108❌❌❌Y / Y⭐️ 5 (163)
R.C. Cappellari - Charming Campo de Fiori

No image available

$95,842
$266
98%
221$54❌❌✅Y / Y⭐️ 5 (186)
R.C. Cappellari Loft Campo de fiori

No image available

$86,724
$238
99%
221$54❌❌✅Y / Y⭐️ 5 (56)
Camilla's Residence

No image available

$70,733
$232
83%
222$16❌❌✅Y / N⭐️ 5 (76)
CASA MAGIULI' NAVONA

No image available

$73,876
$224
88%
221$115❌❌❌Y / Y⭐️ 5 (121)
Governo Home

No image available

$58,537
$159
100%
212$38❌❌❌Y / Y⭐️ 5 (557)
Casa Rossini; a historic house with a modern touch

No image available

$98,995
$294
92%
223$0❌❌❌N / Y⭐️ 5 (185)
Piazza Navona Mara’s apartment

No image available

$112,865
$420
73%
222$162❌❌❌Y / Y⭐️ 5 (91)
Fashionable apartment near Piazza Navona

No image available

$179,449
$496
98%
222$70❌✅❌Y / Y⭐️ 5 (191)
Chiavari 59: Luxury Apt next to Campo de Fiori

No image available

$108,716
$299
99%
223$75❌❌❌Y / Y⭐️ 5 (120)
P&F Apartment! and you're in Piazza Navona

No image available

$58,264
$212
75%
213$70❌❌❌N / Y⭐️ 4.5 (299)
DOMUS NYMPHAE CASA VACANZA QR10366

No image available

$66,481
$239
76%
213$0❌❌❌Y / Y⭐️ 5 (244)
Chic and Style in Historical Via Giulia

No image available

$72,074
$306
63%
221$108❌❌❌Y / Y⭐️ 5 (9)
Campo de' Fiori Eclectica Living

No image available

$76,155
$237
87%
211$86❌❌❌Y / Y⭐️ 5 (26)
Campo de' Fiori Apartment

No image available

$42,515
$127
91%
223$54❌❌❌Y / Y⭐️ 4.5 (211)
CS Campo de'Fiori / Navona Terrace apartment!

No image available

$131,762
$462
76%
222$129❌❌❌Y / Y⭐️ 5 (249)
Pellegrino Luxury Apartment with Balcony - 4PAX

No image available

$85,323
$235
99%
223$86❌❌❌Y / Y⭐️ 4.5 (212)
Appartamento Campo dè Fiori

No image available

$77,985
$233
91%
21.52$38❌❌❌Y / Y⭐️ 4.5 (31)
Appartamento Parione

No image available

$112,021
$396
77%
222$32❌❌❌Y / Y⭐️ 5 (77)
CHROMA APT CAMPO DE FIORI

No image available

$54,549
$166
89%
211$43❌❌✅N / Y⭐️ 4.5 (139)
Antica casa nobiliare al Biscione

No image available

$121,594
$396
83%
22.53$86❌❌❌Y / Y⭐️ 5 (222)
PIAZZA NAVONA “ CASA POLLAROLA “

No image available

$31,698
$114
72%
212$86❌❌❌Y / Y⭐️ 4.5 (58)
Dimora Florea - in the heart of Campo de' Fiori.

No image available

$54,409
$178
82%
212$70❌❌❌N / Y⭐️ 4.5 (160)
iFlat | Campo de' Fiori Brand New Apartment

No image available

$58,820
$160
97%
222$118❌❌❌Y / Y⭐️ 4.5 (238)
Giglio Penthouse and Terrace

No image available

$106,625
$349
83%
212$86❌❌❌Y / Y⭐️ 5 (57)

Return Metrics

54.1% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$60,400$120,801$181,202$241,603$302,004$604,009$1,812,027
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$371,999$371,999$371,999$371,999$371,999$371,999$371,999
Down Payment$93,000$93,000$93,000$93,000$93,000$93,000$93,000
Property Appreciation$13,950$28,318$43,118$58,361$74,062$159,921$663,677
Total Return$539,350$614,120$689,320$764,965$841,066$1,228,930$2,940,704

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

54.1%

Cap Rate

13.73%

Return on Investment

78.12%

property-location

Via Dei Baullari Roma, Lazio, 00186

2 bed • 1 bath • 3 guests

237

Airbnb Investor Score

$40,209

Annual Profit

13.7%

Cap Rate

54.1%

Cash on Cash

$83,758

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $341/night at 73% occupancy ($90,920.18). Airbtics projects $273/night at 84% occupancy ($83,757).

Top 53% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$84,203

Avg annual revenue

84%

Avg occupancy rate

$273

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

$80k

$130k

$180k

Sign up to see the data on 40 all comparables

$60,401

Profit

Revenue

$83,758

Operating Expenses

$19,869

Operating Income

$63,888

Mortgage & Taxes

$3,488

Profit (Cash Flow)

$60,401

$97,688

Cash Investment

Down Payment

$93,000

Renos & Furnishing

$4,688

Total

$97,688

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

54.1%

Cap Rate

13.73%

Profit (Cummulative)

$60,401

$372,000

$4,688

$13,950

$0

Total Gain

$87,220