BNBCalc Short Term Rental Investment Analysis Via Domenico Silveri, Roma, Lazio, 00165

1 bed • 1 bath • 2 guests • €100

BNB

Calc

Annual Revenue

€67,061

Profit (Cash Flow)

€49,330

Cap Rate

49335.0%

Annual Revenue

€67,061

AirDNA projects €141/night at 76% occupancy ($39,090). Airbtics projects €172/night at 81% occupancy ($50,856). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 95% occupancy rate, €193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€32,614	€51,231	€68,056	€88,364
Occupancy	71%	84%	95%	98%
Nightly Rate	€124	€165	€193	€243

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
COZY FLAT AT THE VATICAN	€73,068	€216	91%	1	2	1	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Vatican dHome new apt with private garden	€61,088	€241	69%	1	2	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (29)
San Pietro Stone	€73,910	€231	87%	1	2	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (2)
San Pietro Vatican Penthouse	€50,475	€194	71%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
San Pietro Moonlight Luxury Apartment	€44,171	€164	73%	1	2	2	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Appartamento San Pietro Roma	€54,427	€203	72%	1	2	1	€52	❌	❌	✅	Y / Y	⭐️ 0 (0)
fornaci 48_vaticano_	€40,692	€324	34%	1	1	3	€16	❌	❌	❌	Y / Y	⭐️ 5 (2)
The Vatican Two	€42,508	€117	99%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.9 (211)
Romantic Vatican	€32,306	€87	100%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (265)
SWEET APARTMENT FEW STEPS FROM SAINT PETER	€40,111	€120	91%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (190)
LOVELY APARTMENT 300 MT FROM ST. PETER'S	€47,922	€132	99%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (370)
Appartamento a San Pietro Roma	€32,865	€130	69%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.4 (76)
Vatican city - Flat - Wi-Fi - A/C	€49,470	€136	98%	1	1	3	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (174)
Charming Apartment in San Pietro	€30,968	€192	44%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (6)
Suite a pochi passi da S. Pietro	€49,833	€167	81%	1	1	3	€31	❌	❌	❌	N / Y	⭐️ 4.8 (58)
St Peter Dome VIEW Vatican Apartment	€42,680	€119	97%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (332)
3C Domus appartamento Roma centro San Pietro	€79,417	€216	99%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4.5 (177)
Int.24 (ex zenzero&cannella H. House)	€38,748	€111	95%	1	1	2	€42	❌	❌	✅	Y / Y	⭐️ 4.8 (372)
The Singer at Vatican	€46,001	€137	90%	1	1	2	€99	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
St. Peter House • Free Netflix & Wi-Fi	€59,349	€168	96%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 4.9 (106)
appartamento centrale e elegante	€66,047	€305	58%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 0 (0)
Vaticano Terrace Casa e Appartamento per Vacanze	€61,840	€180	93%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.5 (5)
Attic with Terrace Overlooking St Peter's Basilica	€122,715	€393	84%	1	1	3	€105	❌	❌	❌	N / Y	⭐️ 4.7 (176)
St Peter Vatican Lovely Apartment & Patio	€40,178	€115	95%	1	1	1	€33	❌	❌	❌	N / Y	⭐️ 4.8 (700)
Vatican Loft	€42,816	€120	96%	1	1	3	€42	❌	❌	❌	N / Y	⭐️ 4.8 (71)
Raffinato appartamento con vista su San Pietro	€39,669	€160	67%	1	1	1	€31	❌	❌	✅	N / Y	⭐️ 4.9 (10)
Magenta Collection Terrione 25-Affitto Turistico	€53,732	€186	78%	1	1	1	€16	❌	❌	❌	N / Y	⭐️ 0 (0)
San Pietro Flowers	€83,816	€266	85%	1	1	1	€51	❌	❌	❌	N / Y	⭐️ 5 (5)
AGATA VATICAN STYLISH SELF CHECKIN APARTMENT	€42,088	€123	93%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (166)
Elegante appartamento in silenziosa strada privata a pochi passi da San Pietro	€56,333	€193	79%	1	1	3	€89	❌	❌	❌	Y / Y	⭐️ 4.8 (237)
Goldie Flat - Vatican area, Rome	€52,548	€181	79%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
San Pietro Roof Panoramic Apartament	€28,674	€134	57%	1	1	2	€42	❌	❌	❌	N / Y	⭐️ 4.8 (49)
Nuovissimo appartamento a Piazza san Pietro	€43,367	€181	64%	1	1	2	€42	❌	❌	❌	N / Y	⭐️ 4.8 (193)
The Pope's window+free parking	€44,587	€125	97%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (266)
Modern, colourful, big app with Vatican view	€55,422	€185	79%	1	1	2	€63	❌	❌	✅	Y / Y	⭐️ 5 (53)
Aurelio Suite Rome	€38,908	€125	83%	1	1	2	€29	❌	❌	✅	N / Y	⭐️ 4.8 (87)
San Pietro Station	€32,776	€154	57%	1	1	2	€37	❌	✅	✅	Y / Y	⭐️ 4.8 (17)
Vaticano & San Pietro Balcony Apartment	€25,850	€73	94%	1	1	1	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Ciao San Pietro	€54,213	€175	83%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (99)
The Vatican One	€38,307	€107	97%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.9 (202)

Return Metrics

1,581.49% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€49,329	€98,659	€147,988	€197,318	€246,648	€493,296	€1,479,888
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79	€79	€79	€79	€79	€79	€79
Down Payment	€20	€20	€20	€20	€20	€20	€20
Property Appreciation	€3	€6	€9	€12	€15	€34	€142
Total Return	€49,432	€98,765	€148,098	€197,431	€246,764	€493,430	€1,480,131

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,581.49%

Cap Rate

49,334.96%

Return on Investment

1,581.63%

Via Domenico Silveri Roma, Lazio, 00165

1 bed • 1 bath • 2 guests

Purchase Price

445784

Airbnb Investor Score

€49,329

Annual Profit

49335.0%

Cap Rate

1581.5%

Cash on Cash

€67,061

Annual Revenue

BNBCalc predicts this property will get $172 per night with 81% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€50,347

Avg annual revenue

81%

Avg occupancy rate

€172

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

€25k

€55k

€90k

€125k

€49,330

Profit

Revenue

€67,061

Operating Expenses

€17,726

Operating Income

€49,335

Mortgage & Taxes

€5

Profit (Cash Flow)

€49,330

€3,119

Cash Investment

Down Payment

€20

Renos & Furnishing

€3,096

Closing Costs

€3

Total

€3,119

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,581.49%

Cap Rate

49,334.96%

Return on Investment

1,581.63%