BNBCalc Short Term Rental Investment Analysis Via Ennio Quirino Visconti, Roma, Lazio, 00193

2 bed • 1 bath • 4 guests • $500,000

BNB

Calc

Annual Revenue

$72,932

Profit (Cash Flow)

$27,587

Cap Rate

10.9%

Annual Revenue

$72,932

AirDNA projects $269/night at 74% occupancy ($72,705). Airbtics projects $256/night at 78% occupancy ($72,931). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $256 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,332	$70,640	$98,584	$146,459
Occupancy	69%	81%	88%	98%
Nightly Rate	$189	$235	$301	$403

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New apartment Visconti + Private Home Cinema	$80,954	$232	94%	2	2	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (77)
Casa "Dania"	$54,622	$182	82%	2	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (73)
RomAntica a Prati-Piazza del Popolo Safari Edition	$75,770	$241	84%	2	2	1	$76	❌	❌	✅	Y / Y	⭐️ 5 (58)
New beautiful apartment in Rome center Wi-Fi	$62,835	$296	58%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (201)
Visconti Apartment Prati	$93,337	$298	85%	2	2	2	$156	❌	❌	❌	Y / Y	⭐️ 5 (30)
Lucrezio Caro City Centre Luxury Apartment	$70,075	$217	87%	2	2	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (42)
Vatican Lodge 2 Zona piazza Cavour	$77,338	$241	87%	2	1	31	$54	❌	❌	❌	Y / Y	⭐️ 5 (87)
Exclusive flat near Popolo square and metro stop	$59,706	$206	77%	2	1	3	$78	❌	❌	❌	Y / Y	⭐️ 5 (75)
Casa indipendente in zona Prati	$84,944	$250	91%	2	2	2	$119	❌	❌	❌	Y / Y	⭐️ 0 (0)
4BNB - Cavour Square Apartment	$50,870	$138	98%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.5 (85)
Apartment 50m from Piazza Cavour	$40,052	$152	71%	2	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.5 (39)
Blu luxury apartment Rome	$51,813	$192	72%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (81)
Luxury Apartment Cola	$84,799	$310	74%	2	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (42)
Casa Visconti - St. Peter	$65,197	$225	79%	2	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (12)
STRATEGIC & CHARMING APT FOR 2/4 People!	$31,542	$91	94%	2	2	2	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (200)
Appartamento - Time (80 Mq)	$41,978	$173	66%	2	1	2	$43	❌	❌	✅	N / Y	⭐️ 4.5 (45)
RomAntica Prati-Piazza del Popolo Wellness & Spa	$83,298	$272	82%	2	2	1	$76	❌	✅	✅	Y / Y	⭐️ 5 (60)
LuxArt Apartment (New Opening)	$60,092	$283	56%	2	2	2	$76	❌	❌	❌	Y / Y	⭐️ 5 (8)
Tacito Deluxe Apartment	$112,609	$387	79%	2	2	2	$59	❌	✅	❌	Y / Y	⭐️ 5 (274)
Super centrale (piazza Cavour)	$54,031	$166	88%	2	1	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (50)
Dwelling 21	$42,456	$116	100%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (201)
Casa Visconti's Sant'Angelo Plus	$130,146	$439	81%	2	2	1	$172	❌	❌	❌	Y / Y	⭐️ 5 (6)
Luxury 2 bed Flat - Close to Vatican	$37,013	$160	61%	2	2	1	$97	❌	❌	❌	Y / Y	⭐️ 4.5 (167)
Perfect location with a view! bright and quiet AC	$76,793	$239	87%	2	1	3	$86	❌	❌	❌	Y / Y	⭐️ 5 (211)
Colonna Luxury Apartment	$106,360	$310	92%	2	1.5	2	$54	❌	❌	❌	N / Y	⭐️ 5 (4)
Casa l'incanto	$49,711	$378	34%	2	1	1	$74	❌	❌	✅	Y / Y	⭐️ 5 (15)
Cicero’s apt between city center and Vatican	$60,498	$239	66%	2	1	2	$163	❌	❌	❌	Y / Y	⭐️ 5 (22)
Appartamento - Time Roma (120Mq)	$56,240	$199	77%	2	2	2	$43	❌	❌	✅	Y / Y	⭐️ 0 (0)
Attico Cavour Prati, 5minuti Castel Sant'Angelo	$121,771	$645	51%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (29)
Belli apartment close to Vatican	$71,451	$227	86%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Flat Between The Vatican and Piazza del Popolo	$91,208	$251	98%	2	2	2	$87	❌	❌	❌	Y / Y	⭐️ 5 (22)
Casa Lucrezio Prati	$64,640	$203	87%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Anna Rome Vatican Luxury	$65,806	$310	58%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (13)
Pink luxury apartment Rome	$45,677	$156	80%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
SPOTinROME design apt centro storico Visconti	$156,663	$434	98%	2	2	1	$162	❌	❌	✅	Y / Y	⭐️ 0 (2)
[Vatican - Navona Square] Design Attic+balconies	$81,124	$403	55%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Palestrina, Prati - Rome	$153,423	$410	100%	2	2	3	$103	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Casa Gracchi by Hili	$73,456	$223	90%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Mellini 44 Penthouse	$56,108	$219	70%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Casa Rio by Hili	$34,014	$159	56%	2	1	1	$87	❌	❌	✅	Y / Y	⭐️ 4 (12)

Return Metrics

23.04% 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)	$27,587	$55,174	$82,762	$110,349	$137,937	$275,874	$827,624
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$399,999	$399,999	$399,999	$399,999	$399,999	$399,999	$399,999
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$542,587	$585,624	$629,125	$673,104	$717,574	$947,832	$2,041,255

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.04%

Cap Rate

10.85%

Return on Investment

41.46%

Via Ennio Quirino Visconti Roma, Lazio, 00193

2 bed • 1 bath • 4 guests

Purchase Price

126

Airbnb Investor Score

$27,587

Annual Profit

10.9%

Cap Rate

23.0%

Cash on Cash

$72,932

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $269/night at 74% occupancy.Projected nightly rate is $256/night at 78% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$72,760

Avg annual revenue

78%

Avg occupancy rate

$256

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

$30k

$70k

$115k

$160k

$27,587

Profit

Revenue

$72,932

Operating Expenses

$18,679

Operating Income

$54,253

Mortgage & Taxes

$26,666

Profit (Cash Flow)

$27,587

$119,688

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$4,688

Closing Costs

$15,000

Total

$119,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.04%

Cap Rate

10.85%

Return on Investment

41.46%