BNBCalc Short Term Rental Investment Analysis Via del Commercio, Roma, Lazio, 00154

2 bed • 1.5 bath • 4 guests • $320,000

BNB

Calc

Annual Revenue

$43,566

Profit (Cash Flow)

$2,636

Cap Rate

7.6%

Annual Revenue

$43,566

AirDNA projects $168/night at 71% occupancy ($43,566). Airbtics projects $148/night at 81% occupancy ($43,785). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, $168 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,168	$40,482	$63,261	$84,806
Occupancy	72%	82%	93%	97%
Nightly Rate	$98	$133	$183	$235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gazometro Roma - Casa Vacanze	$57,499	$171	91%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Piramide apartment	$55,501	$223	68%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Elegant and cozy apartment near the Colosseum and the Piramide Metro Station	$40,879	$142	76%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (363)
LAURA LUXURY APARTMENT	$54,812	$156	96%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (25)
Bini Apartment, Roma Gazometro	$38,342	$129	80%	2	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (65)
Friendly Apartment	$28,206	$108	70%	2	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
feel at home with this easy choice for your stay	$44,204	$148	80%	2	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (699)
Pyramide Suite/Testaccio 2 rooms 2 bads	$43,157	$140	83%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Your home in Rome	$24,989	$70	97%	2	1	2	$34	❌	❌	❌	Y / Y	⭐️ 5 (335)
Asher’s House Colosseum Roma Centro	$27,398	$91	82%	2	1	3	$43	❌	❌	✅	Y / Y	⭐️ 4.6 (51)
Benny's Home Rome	$24,917	$87	77%	2	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (334)
Private flat in Rome center	$21,761	$62	95%	2	1	3	$22	❌	❌	❌	N / Y	⭐️ 4.9 (333)
"La casa di Alice" nel cuore di Roma.	$19,647	$90	56%	2	2	2	$75	❌	❌	❌	N / Y	⭐️ 4.6 (108)
Porto Fluviale House	$25,136	$85	79%	2	1	1	$32	❌	❌	✅	Y / N	⭐️ 4.5 (102)
Sweethome Inrome	$37,062	$110	90%	2	1	5	$43	❌	❌	❌	Y / Y	⭐️ 4.4 (32)
Appartamento per gli amanti del caffè in terrazzo	$35,239	$116	83%	2	1	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)
Casa Ostiense/Piramide	$39,387	$127	82%	2	1	1	$54	❌	❌	❌	N / Y	⭐️ 4.8 (23)
Casa Gazometro - Metro Piramide - Roma Ostiense	$65,497	$183	95%	2	1	2	$97	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Piramide House	$25,517	$84	83%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 4.7 (24)
Piramide Painter's apartment - Metro B	$72,644	$214	91%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
R-Piramide. Your apartment in the heart of Rome	$25,313	$85	80%	2	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (301)
Dimora a Piramide	$32,300	$89	98%	2	1	5	$43	❌	❌	✅	Y / Y	⭐️ 5 (7)
Ostiense 89	$25,507	$101	69%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Attico lussuoso Roma centro	$54,612	$249	59%	2	1	2	$76	❌	❌	✅	Y / Y	⭐️ 5 (4)
SyrakaHost Intero appartamento	$30,459	$114	73%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Flamingo House in Porto Fluviale	$65,402	$196	90%	2	1	7	$38	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Appartamento 100mq con Vista - 2km dal Colosseo	$72,541	$296	66%	2	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.9 (27)
La casa del treno – Ostiense/Piramide	$64,233	$234	75%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
comfortable stay with style by Tanà holiday Rome	$49,676	$127	100%	2	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (348)
The Empire Suite Roma	$47,752	$138	93%	2	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Sleek flat 2 tube stops from the Colosseum/Fao/Wfp	$40,139	$102	100%	2	1	3	$63	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Traveller Home in Piramid close Colosseo	$12,667	$38	86%	2	2	3	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
[Piramide]Luxury Suite Colosseum	$79,897	$298	71%	2	2	2	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
The house of light	$54,425	$151	98%	2	2	1	$33	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Appartamento nel cuore di Roma	$26,521	$176	41%	2	2	2	$27	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Roma Piace - Appartamento Piramide	$42,576	$119	97%	2	1	2	$54	❌	❌	❌	N / Y	⭐️ 5 (34)
Apartment 2 stops from Colosseum with 2 Bedrooms	$38,824	$221	48%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (119)
[Piramide]Luxury Suite Colosseum	$72,150	$302	65%	2	2	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (1)
UrbanPiramide	$60,611	$184	90%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Da Cecilia alla Piramide Cestia	$64,014	$178	95%	2	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

3.29% 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)	$2,636	$5,272	$7,909	$10,545	$13,182	$26,364	$79,094
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$332,236	$344,760	$357,582	$370,708	$384,150	$456,418	$855,818

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.29%

Cap Rate

7.56%

Return on Investment

19.23%

Via del Commercio Roma, Lazio, 00154

2 bed • 1.5 bath • 4 guests

Purchase Price

$43,566

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 71% occupancy.Projected nightly rate is $148/night at 81% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$43,535

Avg annual revenue

81%

Avg occupancy rate

$148

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

$10k

$35k

$55k

$80k

$2,636

Profit

Revenue

$43,566

Operating Expenses

$19,344

Operating Income

$24,223

Mortgage & Taxes

$21,586

Profit (Cash Flow)

$2,636

$79,975

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$6,375

Closing Costs

$9,600

Total

$79,975

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.29%

Cap Rate

7.56%

Return on Investment

19.23%