BNBCalc Short Term Rental Investment Analysis Via del Casaletto, Roma, Lazio, 00151

1 bed • 1 bath • 1 guests • €150,000

BNB

Calc

Annual Revenue

€26,286

Profit (Cash Flow)

€5,927

Cap Rate

9.3%

Annual Revenue

€26,286

AirDNA projects €103/night at 63% occupancy ($23,715). Airbtics projects €96/night at 75% occupancy ($26,286). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 75% occupancy rate, €96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,523	€28,106	€37,186	€44,060
Occupancy	61%	76%	87%	96%
Nightly Rate	€82	€100	€115	€123

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sweet Trastevere	€22,303	€128	47%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (5)
My Little Holiday	€56,492	€159	95%	1	1	2	€92	❌	❌	❌	Y / Y	⭐️ 0 (2)
HolidayHomesRome-MonteVerde61	€30,588	€91	90%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Beco House #1	€23,089	€63	100%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (327)
Stylish 1 bedroom apt 10-min to Trastevere	€31,551	€111	75%	1	1	2	€24	❌	❌	✅	N / Y	⭐️ 5 (34)
Edo House apt. between trastevere and gianicolo	€22,085	€91	66%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (22)
Interno 5	€22,190	€87	69%	1	1	2	€28	❌	❌	✅	N / Y	⭐️ 5 (83)
Monteverde Double Terrace Penthouse	€35,119	€117	80%	1	1	2	€48	❌	❌	❌	N / Y	⭐️ 5 (58)
Domus Alexia-5 stars apartment - free parking - AC	€22,653	€76	81%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (53)
A 2 passi dal Gianicolo \| Maddalena Means Home	€32,416	€101	87%	1	1	2	€10	❌	❌	✅	Y / Y	⭐️ 5 (6)
Roma Monteverde - L'attichetto di Dan	€33,655	€146	62%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (5)
Casaletto210 B3 [Vaticano, Trastevere, Gianicolo]	€24,758	€123	54%	1	1	1	€34	✅	❌	✅	Y / Y	⭐️ 5 (98)
Casaletto 210 B1 Villa con piscina e parcheggio	€20,217	€88	60%	1	1	1	€47	✅	❌	✅	Y / Y	⭐️ 5 (77)
Alloggio Turistico Aria di Casa	€19,312	€89	59%	1	1	3	€28	❌	❌	✅	Y / Y	⭐️ 5 (17)
the sun in rome	€36,340	€117	83%	1	1	3	€72	❌	❌	❌	Y / Y	⭐️ 5 (11)
Attico Monte verde	€13,684	€103	33%	1	1	3	€34	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Beco House #2	€19,238	€60	87%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (358)
Casa Ariel	€23,788	€118	55%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Homy Host \| ☀️ Bright Loft Near Rome City Center!	€26,224	€100	72%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Line 8 House	€26,723	€84	85%	1	1	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (156)
Il giardino di Marimar	€26,651	€86	82%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (13)
Monte verde apartment	€23,692	€105	61%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (78)
"Living Rome Interno 2"	€33,619	€101	88%	1	1	1	€38	❌	❌	✅	N / Y	⭐️ 5 (86)
Il Giardino a Trastevere	€27,487	€100	74%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (3)
Appartamento per le tue vacanze a Roma	€31,116	€101	83%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (19)
Loft Studio - Monteverde	€20,179	€56	98%	1	1	2	€34	❌	❌	❌	N / Y	⭐️ 4.5 (214)
Nido rinnovato per godersi Roma	€23,414	€67	96%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Green Little House - Monteverde	€20,213	€56	98%	1	1	2	€34	❌	❌	❌	N / Y	⭐️ 5 (190)
An authentic Roman stay	€26,857	€115	63%	1	2	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern BnB in the heart of Rome	€18,447	€65	76%	1	1	2	€14	❌	❌	❌	N / Y	⭐️ 5 (166)
Appartamento Monteverde/Stazione Trastevere	€25,487	€72	95%	1	1	1	€45	❌	❌	❌	Y / Y	⭐️ 5 (147)
Red house in Monteverde - ZENO 10	€25,333	€71	96%	1	1	1	€58	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Fresh House Monteverde	€22,534	€124	49%	1	1	1	€34	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Apartment Il giardino di Cesare	€28,451	€101	75%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 5 (12)
Sandra Holiday Home “Near Trastevere”	€17,268	€105	45%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (74)
AliCeci San Camillo Apartment by Rentbeat	€33,657	€123	75%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento Monteverde	€27,113	€95	77%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (6)
Oddy's Terrace Monteverde	€20,370	€96	58%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Lovely mid-century apartment with stunning terrace	€34,875	€120	78%	1	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (41)
A.P.A.R.T, la suite & le jardin caché dans la cour	€13,614	€36	100%	1	1	3	€46	❌	❌	❌	Y / Y	⭐️ 5 (102)

Return Metrics

15.87% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,926	€11,853	€17,780	€23,707	€29,634	€59,269	€177,808
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999	€119,999
Down Payment	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000	€30,000
Property Appreciation	€4,500	€9,135	€13,909	€18,826	€23,891	€51,587	€214,089
Total Return	€160,426	€170,988	€181,689	€192,534	€203,525	€260,857	€541,898

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.87%

Cap Rate

9.28%

Return on Investment

33.59%

Via del Casaletto Roma, Lazio, 00151

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€5,926

Annual Profit

9.3%

Cap Rate

15.9%

Cash on Cash

€26,286

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €103/night at 63% occupancy.Projected nightly rate is €96/night at 75% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€26,069

Avg annual revenue

75%

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

€25k

€40k

€55k

€5,927

Profit

Revenue

€26,286

Operating Expenses

€12,359

Operating Income

€13,927

Mortgage & Taxes

€8,000

Profit (Cash Flow)

€5,927

€37,333

Cash Investment

Down Payment

€30,000

Renos & Furnishing

€2,833

Closing Costs

€4,500

Total

€37,333

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.87%

Cap Rate

9.28%

Return on Investment

33.59%