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 Virgulti, Roma, Lazio, 00172

3 bed • 1 bath • 6 guests • $220,000

BNB

Calc

Annual Revenue

$27,174

Profit (Cash Flow)

-$4,879

Cap Rate

4.5%

Annual Revenue

$27,174

AirDNA projects $120/night at 62% occupancy ($27,174). Airbtics projects $210/night at 72% occupancy ($55,224). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $120 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,098$52,215$82,324$112,284
Occupancy60%76%83%96%
Nightly Rate$135$185$266$312

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
Domus aquae inside of appia antica park

No image available

$54,977
$171
86%
321$108❌✅❌Y / Y⭐️ 4.9 (36)
Casa d Arte Mary opere dell artista Maria Adamini

No image available

$38,991
$172
61%
323$65❌❌❌Y / Y⭐️ 5 (47)
Spacious Apartment with 3BDR, 2BATH, Kitchen, AC!

No image available

$85,929
$301
78%
322$0❌❌❌Y / Y⭐️ 4.8 (72)
Incantevole appartamento a Roma San Giovanni

No image available

$38,415
$142
73%
322$43❌❌❌Y / Y⭐️ 5 (64)
Beautiful apartment with garden

No image available

$45,653
$136
91%
322$59❌❌❌N / Y⭐️ 4.9 (509)
Elegant apartment at Colosseum

No image available

$97,707
$284
94%
321$0❌❌❌N / Y⭐️ 5 (44)
Otium - Holiday Home

No image available

$31,030
$91
93%
322$11❌❌❌Y / Y⭐️ 4.8 (16)
Cozy&Luxury RomAmourHouse

No image available

$34,514
$112
83%
322$32❌❌❌Y / Y⭐️ 4.8 (32)
GoEst house-Apartment Cinecittà Est/Tor Vergata

No image available

$44,934
$151
79%
322$59❌❌❌Y / Y⭐️ 5 (45)
ROME LUX HOUSE

No image available

$80,883
$218
99%
331$43❌❌❌Y / Y⭐️ 5 (5)
Il nostro stile per il Vostro comfort

No image available

$41,750
$187
61%
325$0❌❌✅Y / Y⭐️ 5 (41)
Casa Scintilla Roma centro, fino a 6 persone

No image available

$34,325
$176
52%
321$54❌❌❌N / Y⭐️ 4.9 (128)
ROME City Center Apartment

No image available

$88,696
$577
42%
321$0❌❌✅N / Y⭐️ 4.8 (5)
Soul of Rome: Eternita’ ed Eleganza

No image available

$53,604
$188
77%
323$54❌❌✅Y / Y⭐️ 4.9 (18)
Suite Imperiale Colosseo

No image available

$85,784
$352
65%
332$127❌❌❌Y / Y⭐️ 5 (11)
HomeHoliday Celio 83 Luxury

No image available

$60,370
$200
82%
322$38❌❌❌Y / Y⭐️ 4.8 (13)
Design Apartment

No image available

$110,898
$303
100%
331$0❌❌✅Y / Y⭐️ 4.8 (17)
White Napoleone Apartment

No image available

$79,796
$266
79%
323$86❌❌❌Y / Y⭐️ 4.7 (197)
Newly renovated cheap spacious apartment

No image available

$13,802
$36
96%
321$48❌❌✅Y / Y⭐️ 4.5 (216)
Appia Antica Jewel Appartment

No image available

$50,732
$249
55%
323$65❌❌❌Y / Y⭐️ 4.8 (32)
TATA'S HOME Villa Borghese appartament

No image available

$31,681
$102
83%
322$54❌❌✅Y / Y⭐️ 4.8 (60)
Domus Acquedotto

No image available

$35,896
$184
51%
331$75❌❌✅Y / Y⭐️ 4.9 (15)
Varental | Giuseppe de Leva | San Giovanni

No image available

$20,347
$103
53%
323$75❌✅❌Y / Y⭐️ 4.5 (20)
Casa Giannetto

No image available

$39,587
$135
80%
323$54❌❌❌Y / Y⭐️ 5 (9)
splendid apartment with terrace

No image available

$80,128
$222
95%
342$205❌❌❌Y / Y⭐️ 4.8 (457)
Appartamento 3 camere 3 bagni e parcheggio privato

No image available

$57,411
$209
73%
332$97❌❌❌Y / Y⭐️ 4.8 (22)
The Lunghi’s Sisters

No image available

$17,602
$114
40%
312$65❌❌❌Y / Y⭐️ 4.7 (27)
occasione unica, nuovissimo nel cuore di Roma

No image available

$133,343
$473
76%
311$43❌❌❌Y / Y⭐️ 4.7 (43)
Casale dell'800 Appia Antica

No image available

$83,012
$436
50%
322$76❌✅❌Y / Y⭐️ 5 (2)
A terrific private Terrace Penthouse

No image available

$42,503
$118
97%
323$54❌❌❌Y / Y⭐️ 4.8 (96)
CORSO D'ITALIA - BRAND NEW BIG FLAT

No image available

$45,134
$168
73%
3230$97❌❌❌Y / Y⭐️ 4.7 (91)
Rome San Giovanni - intimate and welcoming

No image available

$19,900
$66
80%
322$48❌❌❌Y / Y⭐️ 5 (62)
Pannonia Smart House

No image available

$89,304
$244
100%
321$0❌❌❌Y / Y⭐️ 4.8 (71)
meospiti penthouse - attico - terrazzo

No image available

$74,792
$305
67%
322$0❌❌❌Y / Y⭐️ 5 (5)
La casa di Vincenzo 3rooms metroA near city center

No image available

$35,067
$143
67%
313$0❌❌❌Y / Y⭐️ 5 (63)
Central Appia Apartment - Rome

No image available

$45,447
$210
58%
312$54❌❌❌Y / Y⭐️ 5 (47)
Ampio appartamento vicino alla Metro A

No image available

$36,018
$116
83%
312$43❌❌✅Y / Y⭐️ 5 (81)
La casa di Vincenzo 3rooms metro A 7 pax central

No image available

$41,066
$165
68%
313$0❌❌❌Y / Y⭐️ 5 (13)

Return Metrics

-8.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,878-$9,757-$14,636-$19,515-$24,394-$48,789-$146,369
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$176,000$176,000$176,000$176,000$176,000$176,000$176,000
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$221,721$223,640$225,762$228,095$230,645$246,871$387,627

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.29%

Cap Rate

4.52%

Return on Investment

6.59%

property-location

Via dei Virgulti Roma, Lazio, 00172

3 bed • 1 bath • 6 guests

$27,174

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $120/night at 62% occupancy ($27,174.15). Airbtics projects $210/night at 72% occupancy ($55,224).

Top 73% of comparables

Top 78% 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.

$53,823

Avg annual revenue

72%

Avg occupancy rate

$210

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

$50k

$90k

$135k

Sign up to see the data on 40 all comparables

-$4,879

Profit

Revenue

$27,174

Operating Expenses

$17,213

Operating Income

$9,962

Mortgage & Taxes

$14,841

Profit (Cash Flow)

-$4,879

$58,850

Cash Investment

Down Payment

$44,000

Renos & Furnishing

$8,250

Closing Costs

$6,600

Total

$58,850

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.29%

Cap Rate

4.52%

Profit (Cummulative)

-$4,879

$176,000

$8,250

$6,600

$0

Total Gain

$3,882