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 Rental Arbitrage Analysis Via del Fontanile Arenato, Roma, Lazio, 00163

3 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$83,246

Profit (Cash Flow)

$40,657

Cash on Cash Return

627.8%

Annual Revenue

$83,246

AirDNA projects $122/night at 58% occupancy ($25,844). Airbtics projects $237/night at 75% occupancy ($64,922). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 88% occupancy rate, $259 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,931$54,041$84,776$116,503
Occupancy62%73%88%95%
Nightly Rate$170$200$259$330

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
Casa Bonadies near Via della Pisana/Aurelia antica

No image available

$25,182
$77
84%
312$81❌❌✅Y / Y⭐️ 4.9 (39)
Easy Stay Rome 2- The Easy way

No image available

$46,559
$141
89%
332$43❌❌✅Y / Y⭐️ 4.9 (22)
New Apartment_Graziano

No image available

$40,701
$113
94%
311$76❌❌❌Y / Y⭐️ 4.8 (74)
Supreme Apartments Vaticano 3 Rooms

No image available

$79,642
$272
80%
331$0❌❌❌Y / Y⭐️ 4.9 (73)
Vaticano grande 6 ospiti 3 camere 3 bagni AC Wifi

No image available

$49,505
$206
63%
333$118❌❌❌N / Y⭐️ 4 (13)
Stella Romana per famiglia

No image available

$32,354
$130
68%
313$0❌❌❌N / Y⭐️ 4.8 (47)
Feeling at Home-San Pietro

No image available

$58,130
$193
80%
332$81❌❌❌Y / Y⭐️ 4.8 (267)
Apt INT.3/Metro@5min/Vatican-St Peter area/terrace

No image available

$81,296
$232
95%
333$70❌❌✅N / Y⭐️ 4.8 (98)
New APT 10 PAX/3 bathrooms/near Metro

No image available

$81,922
$308
72%
332$54✅❌❌Y / Y⭐️ 4.7 (60)
NEW! Cornelia HOUSE, Apartment in Rome - Vatican

No image available

$36,968
$163
61%
311$38❌❌❌Y / Y⭐️ 4.7 (100)
+7Pers/Spacious SAN PIETRO VATICAN AREA APARTMENT

No image available

$114,781
$508
61%
333$194❌❌❌Y / Y⭐️ 4.9 (133)
OB1 Vacanze Romane

No image available

$71,054
$220
88%
332$65❌❌✅Y / Y⭐️ 4.9 (81)
Spacious and Luxury Flat near the Vatican and St. Peter

No image available

$125,051
$554
61%
343$194❌❌❌Y / Y⭐️ 5 (88)
Villino Petit Maison via dei Brusati 66

No image available

$23,637
$106
60%
312$54❌❌✅Y / Y⭐️ 4.8 (68)
Domus Rea: Vaticano - Baldo degli Ubaldi Metro

No image available

$84,338
$230
95%
311$108❌❌❌Y / Y⭐️ 0 (0)
Casa 3 Santi, your contemporary home in Rome

No image available

$70,496
$223
85%
332$54❌❌❌Y / Y⭐️ 5 (32)
Terraced Apt - Metro to Vatican & Center

No image available

$69,887
$201
95%
333$140❌❌❌Y / Y⭐️ 5 (154)
★Vatican Apartment 3BR with Jacuzzi, Balcony★

No image available

$121,742
$842
39%
331$43❌✅❌N / Y⭐️ 4.5 (2)
La Casa del Caffè grande e vicino alla Metro

No image available

$45,444
$179
69%
312$43❌❌❌Y / Y⭐️ 5 (52)
3 bedrooms Flat at Vatican City (check inn Rooms)

No image available

$89,810
$262
93%
331$70❌❌❌Y / Y⭐️ 4.8 (184)
St. Petrus et Aurelia con parcheggio a San Pietro

No image available

$51,469
$193
72%
332$32❌❌✅N / Y⭐️ 5 (55)
Vaticano grande appartamento elegante fronte Metro

No image available

$101,097
$299
91%
331$108❌❌❌Y / Y⭐️ 5 (116)
CasaRiz San Pietro

No image available

$114,321
$480
65%
332$43❌❌❌Y / Y⭐️ 4.3 (7)
Vatican House • Free Netflix & Wi-Fi

No image available

$77,863
$214
98%
311$65❌❌❌Y / Y⭐️ 4.9 (133)
Big & cozy apartment In Rome free Parking Wifi

No image available

$32,382
$146
60%
312$20❌✅✅N / Y⭐️ 4.5 (192)
Full Moon Attic Vatican view

No image available

$63,714
$178
97%
313$65❌❌❌Y / Y⭐️ 4.8 (123)
Romaurelia7 - appartamento 7 persone

No image available

$61,195
$190
88%
333$0❌❌✅N / Y⭐️ 4.3 (30)
Luxury, large flat with terrace on Vatican Walls

No image available

$54,851
$186
80%
332$97❌❌❌Y / Y⭐️ 4.7 (247)
The Corner Apartment Roma Metro A

No image available

$39,494
$125
86%
312$65❌❌❌Y / Y⭐️ 5 (60)
Cozy and comfy!3BedroomApt-St.Peter/Vatican Area

No image available

$52,553
$236
60%
311$86❌❌✅Y / Y⭐️ 4.5 (6)
Spacious & Comfy Central 3 Bedroom Apartment

No image available

$61,266
$308
54%
311$65❌❌✅Y / Y⭐️ 4.3 (80)
Large and Comfortable Flat Close to City Centre :)

No image available

$19,763
$68
79%
312$42❌❌❌Y / Y⭐️ 4.8 (99)
Luxury Rome Savini Casa 2

No image available

$40,992
$200
56%
312$0❌❌❌N / Y⭐️ 4.5 (7)
@yourstayinrome New 3 BR & 3 BT apt up to 6 sleeps

No image available

$54,767
$221
67%
312$75❌❌❌Y / Y⭐️ 4.9 (209)
Relais Vatican Apartment

No image available

$47,625
$173
74%
332$70❌❌✅Y / Y⭐️ 4.8 (21)
B&B Roma 474

No image available

$114,924
$314
100%
331$0❌❌❌Y / N⭐️ 5 (9)
New central&comfy StPeter/VaticanArea 3BedroomsApt

No image available

$44,504
$190
63%
312$86❌❌✅Y / Y⭐️ 0 (1)
St.Peter/Vatican NEW Spacious 3Bedrooms Apartment

No image available

$46,956
$197
64%
312$86❌❌✅Y / Y⭐️ 4.3 (6)
Casa di Angela (3 Bedrooms)

No image available

$33,415
$161
56%
312$86❌❌❌Y / Y⭐️ 4.9 (206)
Your cosy home next to Vatican Museums

No image available

$66,779
$258
68%
342$237❌❌❌Y / Y⭐️ 4.8 (64)

Return Metrics

627.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$40,657$81,314$121,971$162,629$203,286$406,573$1,219,719
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$40,657$81,314$121,971$162,629$203,286$406,573$1,219,719

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

627.81%

Payback Period Days

58

Return on Investment

627.81%

property-location

Via del Fontanile Arenato Roma, Lazio, 00163

3 bed • 2 bath • 5 guests

$83,246

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $122/night at 58% occupancy ($25,844.66). Airbtics projects $237/night at 75% occupancy ($64,922).

Top 28% of comparables

Top 26% 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.

$63,210

Avg annual revenue

75%

Avg occupancy rate

$237

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

$20k

$55k

$90k

$125k

Sign up to see the data on 40 all comparables

$40,657

Profit

Revenue

$83,246

Operating Expenses

$18,589

Operating Income

$64,657

Net Effective Rent

$24,000

Profit (Cash Flow)

$40,657

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

627.81%

Payback Period Days

58