BNBCalc Short Term Rental Investment Analysis Via dei Campani, Roma, Lazio, 00185

1 bed • 1 bath • 1 guests • €250,000

BNB

Calc

Annual Revenue

€27,379

Profit (Cash Flow)

€1,639

Cap Rate

6.0%

Annual Revenue

€27,379

AirDNA projects €93/night at 76% occupancy ($25,698). Airbtics projects €96/night at 78% occupancy ($27,379). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, €96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,664	€27,368	€37,018	€46,117
Occupancy	66%	78%	89%	94%
Nightly Rate	€80	€94	€111	€131

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A casa di Carmen	€21,439	€91	64%	1	1.5	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (149)
Maison San Lorenzo Roma	€23,876	€95	66%	1	2	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (20)
Central cozy & nice apartment	€22,495	€65	93%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (179)
Guest - house San Lorenzo	€53,840	€171	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Da Marta a San Lorenzo	€27,445	€97	75%	1	1	1	€55	❌	❌	✅	Y / Y	⭐️ 5 (88)
Central nice studio flat,a/c and wifi	€22,351	€65	93%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
central cozy & nice apartment, Rome	€32,155	€93	94%	1	2	2	€38	❌	❌	❌	N / Y	⭐️ 5 (102)
[San Lorenzo] Suite Moderna: Eleganza e Comodità	€26,666	€102	69%	1	1	1	€38	❌	❌	✅	N / Y	⭐️ 4.5 (97)
Roma Termini Apartment Casalò	€33,983	€119	76%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (60)
Pretty small apartment in S.Lorenzo	€22,562	€87	70%	1	1	3	€28	❌	❌	❌	N / Y	⭐️ 4.5 (183)
AmoR San Lorenzo: Soggiorna nel cuore di Roma	€27,907	€81	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Appartamento delizioso a Roma San Lorenzo	€32,100	€115	74%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (24)
Casa San Lorenzo	€27,133	€84	88%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 5 (50)
Bright and cosy appartament near the city center	€21,393	€61	95%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 5 (269)
Cozy Apartment Private Garden & Garage by NDP rent	€35,330	€105	92%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (161)
Holiday rental San Lorenzo district	€47,152	€136	94%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (231)
Holiday rental San Lorenzo district	€31,594	€96	88%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (202)
San Lorenzo Modern Flat	€21,889	€60	98%	1	1	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
LOVE IN LOFT - [Metro Roma Termini]	€25,815	€112	61%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (67)
Appartamento San Lollo	€18,185	€85	57%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (33)
San Lorenzo Welcoming Apartment	€29,298	€87	89%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
San Lorenzo [10 min Colosseum taking M Manzoni]	€43,464	€141	82%	1	1	1	€53	❌	❌	✅	Y / Y	⭐️ 5 (91)
Nice Apartment near Termini Station	€24,577	€105	63%	1	1	2	€38	❌	❌	❌	N / Y	⭐️ 5 (152)
Casa Frugalis - Elegant house near the City Center	€28,683	€93	83%	1	1	2	€9	❌	❌	✅	Y / Y	⭐️ 5 (117)
Happy Giulia	€21,086	€58	99%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (218)
Casetta di Daniele e Rosalinda	€16,585	€85	52%	1	1	2	€34	❌	❌	❌	N / Y	⭐️ 4.5 (34)
Appartamento in centro a Roma di design, top spot	€27,603	€110	66%	1	1	1	€29	❌	❌	✅	N / Y	⭐️ 4.5 (61)
La finestra sul campanile - San Lorenzo, Roma	€30,133	€119	69%	1	1	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (76)
Mini loft d’artista	€18,040	€57	86%	1	1	31	€0	❌	❌	❌	N / N	⭐️ 4.5 (195)
Apartment in a traditional area!	€19,001	€74	68%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.5 (272)
Lorenzo's Urban Escape	€30,696	€108	74%	1	1	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (35)
Comfort \| Modern Apartment in Rome	€29,022	€123	64%	1	1	3	€19	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Nuovissimo appartamento vicino centro di roma	€22,304	€61	98%	1	0	1	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (342)
Casa Buffa Stazione Termini centro La Sapienza	€33,288	€134	67%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (84)
-HospitalityRome- Fashionable Apartment SanLorenzo	€32,848	€102	85%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casina San Lorenzo con cortile privato	€21,437	€80	73%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (120)
Campani Luxury Flat Roma vicino Stazione Termini	€26,259	€83	86%	1	1	4	€38	❌	❌	❌	Y / Y	⭐️ 5 (36)
Oasi Urbana nel Centro : Maison a Termini	€19,808	€66	80%	1	1.5	1	€28	❌	❌	❌	N / N	⭐️ 5 (203)
Storica casa nel cuore di Roma	€22,437	€111	54%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Nice Stay in Rome	€27,157	€131	55%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4 (12)

Return Metrics

2.71% 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)	€1,639	€3,278	€4,918	€6,557	€8,196	€16,393	€49,180
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€259,139	€268,503	€278,099	€287,934	€298,015	€352,372	€655,996

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.71%

Cap Rate

5.98%

Return on Investment

20.99%

Via dei Campani Roma, Lazio, 00185

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€1,639

Annual Profit

6.0%

Cap Rate

2.7%

Cash on Cash

€27,379

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €93/night at 76% occupancy.Projected nightly rate is €96/night at 78% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€27,475

Avg annual revenue

78%

Avg occupancy rate

€96

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

€15k

€30k

€40k

€55k

€1,639

Profit

Revenue

€27,379

Operating Expenses

€12,407

Operating Income

€14,972

Mortgage & Taxes

€13,333

Profit (Cash Flow)

€1,639

€60,311

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€2,811

Closing Costs

€7,500

Total

€60,311

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.71%

Cap Rate

5.98%

Return on Investment

20.99%