Via Dei Baullari Roma, Lazio, 00186
2 bed • 1 bath • 3 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%