BNBCalc Short Term Rental Rental Arbitrage Analysis Via della Farnesina, Roma, Lazio, 00135

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€30,912

Profit (Cash Flow)

€9,575

Cash on Cash Return

217.7%

Annual Revenue

€30,912

AirDNA projects €144/night at 61% occupancy ($32,096). Airbtics projects €134/night at 63% occupancy ($30,911). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, €134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,465	€29,701	€46,720	€63,017
Occupancy	49%	63%	76%	86%
Nightly Rate	€107	€125	€164	€195

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CONFORTEVOLE appartamento vicino Ponte Milvio	€35,995	€116	82%	2	1.5	3	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Smart Suite Appartamento incantevole a Roma	€22,022	€163	37%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (7)
Delizioso appartamento Ponte Milvio	€16,885	€49	93%	2	2	2	€19	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Dolcevita Ponte Milvio	€52,671	€156	90%	2	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (6)
Ponte Milvio Luxury House	€35,146	€191	49%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (40)
Mr. Brown Collina Fleming Apartment	€29,549	€128	63%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Corso Francia 2 BDR Apartment	€26,425	€110	63%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Appartamento 4pax a Ponte Milvio	€29,583	€101	75%	2	2	2	€71	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
[Ponte Milvio] Appartamento Lusso & Design Moderno	€34,693	€118	76%	2	2	1	€67	❌	❌	✅	Y / Y	⭐️ 5 (47)
Vigna Stelluti	€16,461	€82	51%	2	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (10)
Cozy apartment in Flaminio	€28,950	€123	63%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (88)
Casa Vacanza RICORDI ROMANI	€21,937	€118	50%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (140)
RentalinRome - Luxury apartment near Ponte Milvio	€45,773	€194	62%	2	2	4	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Fine and large flat with terrace, near the centre	€21,573	€85	66%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Duchi di Castro chic	€30,922	€209	40%	2	1.5	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (20)
Heaven of Maya	€31,143	€147	58%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Casa Farnesina - Ponte Milvio	€28,886	€83	95%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Ponte Milvio Apartment Flaminio	€33,747	€127	62%	2	2	2	€155	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa Martino Roma con patio esterno	€22,918	€96	65%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
appartamento ponte milvio	€26,289	€167	43%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (17)
Roma ponte Milvio appartamento con due camere	€19,329	€124	42%	2	2	4	€14	❌	❌	❌	N / Y	⭐️ 4.5 (11)
Amazing Ponte Milvio	€48,909	€223	60%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casetta Ponte Milvio	€26,668	€91	79%	2	1	2	€34	❌	❌	❌	N / Y	⭐️ 4.6 (102)
Domus Antonia	€44,693	€140	86%	2	1	31	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Penthouse vicino Ponte Milvio	€49,495	€203	65%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (42)
Ponte Milvio Luxury Glamor Comfort and Top Details	€49,862	€216	62%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
La Terrazza di Vigna Clara	€41,269	€173	63%	2	2	2	€67	❌	❌	✅	Y / Y	⭐️ 5 (6)
Ponte Milvio Smart Appartamento	€30,926	€141	59%	2	1	2	€77	❌	❌	❌	Y / Y	⭐️ 0 (1)
Simon’s place ponte milvio	€29,727	€120	63%	2	2	1	€95	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Camilluccia Dream Apartment	€36,163	€115	86%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
[Corso Francia] - Exclusive House	€27,379	€81	92%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Appartamento a Ponte Milvio	€49,142	€186	72%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Design Suite Farnesina	€22,281	€145	42%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Mansarda ‘80 vintage Ponte Milvio Vigna Clara	€25,871	€82	86%	2	1	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Rooftop Ponte Milvio	€17,850	€79	62%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (7)
La Casa Di Amelia	€22,345	€139	44%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Elegant Penthouse Apartment in Rome	€55,969	€186	81%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Comfortable apartment in Rome	€21,773	€123	48%	2	2	6	€48	❌	❌	❌	N / Y	⭐️ 5 (16)
Pop art apartment in Rome	€21,637	€143	41%	2	2	7	€28	❌	❌	❌	Y / Y	⭐️ 4.8 (7)

Return Metrics

217.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€9,575	€19,150	€28,725	€38,301	€47,876	€95,753	€287,259
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	€9,575	€19,150	€28,725	€38,301	€47,876	€95,753	€287,259

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

217.73%

Payback Period Days

167

Return on Investment

217.73%

Via della Farnesina Roma, Lazio, 00135

2 bed • 2 bath • 4 guests

Monthly Rent

€30,912

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €144/night at 61% occupancy ($32,096.26). Airbtics projects €134/night at 63% occupancy ($30,911).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€31,052

Avg annual revenue

63%

Avg occupancy rate

€134

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

€25k

€40k

€55k

€9,575

Profit

Revenue

€30,912

Operating Expenses

€11,736

Operating Income

€19,175

Net Effective Rent

€9,600

Profit (Cash Flow)

€9,575

€4,398

Cash Investment

Renos & Furnishing

€4,309

Setup Costs

€88

Total

€4,398

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

217.73%

Payback Period Days

167