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 di Grotta di Gregna, Roma, Lazio,

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€26,963

Profit (Cash Flow)

€8,281

Cash on Cash Return

278.9%

Annual Revenue

€26,963

AirDNA projects €93/night at 68% occupancy ($23,097). Airbtics projects €101/night at 73% occupancy ($26,962). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, €101 rate per night.

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

Percentiles25%50%75%90%
Revenue€19,169€27,515€36,593€51,445
Occupancy64%77%89%93%
Nightly Rate€80€96€109€146

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
Appartamento con Terrazzo a Roma, Centocelle

No image available

€18,747
€98
51%
123€49❌❌❌Y / Y⭐️ 4.8 (22)
Roma Tiburtina “Vivi Roma"

No image available

€22,505
€92
65%
103€78❌❌❌Y / Y⭐️ 4.8 (38)
Loft di Pier (Luxury Loft Portonaccio)

No image available

€32,772
€240
36%
122€29❌❌❌Y / Y⭐️ 5 (3)
Modern studio with garden

No image available

€16,167
€48
92%
112€24❌❌❌N / Y⭐️ 4.8 (131)
Monolocale moderno con posto auto privato

No image available

€31,050
€98
87%
112€0❌❌❌Y / Y⭐️ 4.8 (51)
Brand new apartment with private parking space.

No image available

€33,469
€131
68%
111€63❌❌❌Y / Y⭐️ 5 (84)
Cozy Apartment with Terrace

No image available

€21,211
€66
87%
112€24❌❌❌Y / Y⭐️ 4.9 (27)
SuiteAnnette - 16 minutes to Ciampino Airport

No image available

€11,502
€45
65%
113€43❌❌❌N / Y⭐️ 4.5 (54)
Monolocale ristrutturato a 150 metri Metro B

No image available

€15,734
€48
89%
112€24❌❌❌Y / Y⭐️ 4.5 (65)
Appartamento moderno Tiburtina

No image available

€24,479
€74
88%
112€63❌❌✅Y / Y⭐️ 4.8 (86)
ROMANTIC "CICLAMINI HOUSE"!

No image available

€13,681
€81
46%
114€0❌❌❌Y / Y⭐️ 4.7 (79)
Da Johnny

No image available

€31,859
€93
92%
112€39❌✅✅Y / Y⭐️ 4.8 (436)
Greta Marta’s Home

No image available

€18,629
€69
74%
112€14❌❌❌Y / Y⭐️ 4.8 (130)
"Agosta30" - Grazioso appartamento

No image available

€27,152
€213
34%
111€20❌❌✅Y / Y⭐️ 5 (15)
ROMUhouse economy apartment METRO B

No image available

€28,736
€82
94%
111€13❌❌✅Y / Y⭐️ 4.7 (9)
Aruna Suites Luna

No image available

€48,882
€155
86%
111€0❌❌✅N / Y⭐️ 5 (23)
Appartamento Deluxe

No image available

€26,432
€86
83%
111€14❌❌❌Y / Y⭐️ 4.8 (16)
New Tiburtina 3

No image available

€33,787
€97
94%
111€29❌❌❌Y / Y⭐️ 4.7 (60)
Attico di Giocri a Centocelle

No image available

€26,686
€97
74%
111€29❌❌❌Y / N⭐️ 5 (20)
Dimora delle Acacie Roma

No image available

€24,273
€102
65%
112€0❌❌✅Y / Y⭐️ 4.8 (7)
La Casa delle Rose Metro C - Gardenie 450m

No image available

€29,207
€85
93%
113€29❌❌❌Y / Y⭐️ 4.8 (86)
Betulle's House

No image available

€23,850
€104
62%
111€10❌❌✅Y / Y⭐️ 4.5 (22)
My secret apartment in Rome

No image available

€32,577
€96
93%
111€0❌❌✅N / Y⭐️ 4.8 (27)
Tiburtina Apartment

No image available

€39,075
€178
58%
11999€49❌❌✅Y / Y⭐️ 4.6 (38)
Massy & Alex house intero appartamento

No image available

€33,155
€115
79%
111€0❌❌✅Y / Y⭐️ 4.5 (23)
Appartamento per quattro, Metro M. Tiburtini, A/C

No image available

€21,031
€94
55%
113€96❌❌❌Y / Y⭐️ 5 (9)
Locazione Turistica "Marinella Roma"

No image available

€27,338
€80
92%
112€10❌❌✅Y / N⭐️ 4.9 (23)
I-LARI Apartment

No image available

€27,145
€100
74%
112€0❌❌❌Y / Y⭐️ 4.8 (6)
New Tiburtina 4

No image available

€32,348
€97
90%
111€29❌❌❌N / Y⭐️ 4.8 (104)
SkyTower: "Green Holiday House" - "Honeymoon"

No image available

€48,772
€145
89%
112€83❌❌❌Y / Y⭐️ 4.8 (11)
Il Nido di Desy |30 Min from Colosseo|Metro|Wi-fi

No image available

€19,299
€72
73%
112€0❌❌❌Y / Y⭐️ 4.7 (163)
Tiburtina Home

No image available

€20,096
€128
39%
111€68❌❌✅Y / Y⭐️ 4.7 (38)
Il piccolo Appartamento di Giuliana

No image available

€12,884
€42
82%
111€49❌❌✅N / Y⭐️ 4.7 (32)
Appartamento Moderno e Luminoso (Metro B)

No image available

€35,495
€142
67%
111€88❌❌❌Y / Y⭐️ 4.8 (23)
Ottoboni Apartment, 4 guests, balcony, Wi-Fi, A/C, Tiburtina Station

No image available

€20,266
€90
56%
113€89❌❌❌Y / Y⭐️ 4.8 (51)
Aruna Suites

No image available

€30,641
€110
76%
111€0❌❌✅N / Y⭐️ 4.9 (13)
Anna's Flat [ Wi-Fi | A.C | Terrazzo ]

No image available

€24,309
€64
96%
111€49❌❌❌Y / Y⭐️ 4.9 (47)
3 minuti Metro B - Appartamento+Parcheggio privato

No image available

€30,175
€93
87%
111€34❌❌✅Y / Y⭐️ 4.8 (63)
Apartment for four guests, Metro B Tiburtina FS

No image available

€18,944
€102
46%
113€96❌❌✅Y / Y⭐️ 4.6 (19)
Davide Rome Apartment

No image available

€32,268
€109
79%
112€39❌❌❌Y / Y⭐️ 5 (4)

Return Metrics

278.92% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€8,280€16,561€24,841€33,122€41,403€82,806€248,419
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€8,280€16,561€24,841€33,122€41,403€82,806€248,419

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

278.92%

Payback Period Days

130

Return on Investment

278.92%

property-location

Via di Grotta di Gregna Roma, Lazio

1 bed • 1 bath • 4 guests

€26,963

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €93/night at 68% occupancy ($23,097.7). Airbtics projects €101/night at 73% occupancy ($26,962).

Top 61% of comparables

Top 36% 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.

€26,665

Avg annual revenue

73%

Avg occupancy rate

€101

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

€35k

€50k

Sign up to see the data on 40 all comparables

€8,281

Profit

Revenue

€26,963

Operating Expenses

€11,482

Operating Income

€15,481

Net Effective Rent

€7,200

Profit (Cash Flow)

€8,281

€2,969

Cash Investment

Renos & Furnishing

€2,878

Setup Costs

€90

Total

€2,969

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

278.92%

Payback Period Days

130

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service