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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%