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 Investment Analysis Via Ettore Giovenale, Roma, Lazio, 00176

2 bed • 1 bath • 4 guests • €200,000

BNB

Calc

Annual Revenue

€40,359

Profit (Cash Flow)

€20,885

Cap Rate

11.4%

Annual Revenue

€40,359

AirDNA projects €94/night at 85% occupancy ($29,185). Airbtics projects €107/night at 80% occupancy ($31,130). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 85% occupancy rate, €130 rate per night.

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

Percentiles25%50%75%90%
Revenue€16,429€33,239€44,051€57,644
Occupancy71%86%92%99%
Nightly Rate€63€105€129€157

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
Pigneto Rooftop

No image available

€50,781
€167
83%
222€48❌❌✅Y / Y⭐️ 4.9 (141)
ROMAN ART APARTMENT

No image available

€43,251
€151
76%
221€58❌❌❌Y / Y⭐️ 4.7 (36)
Suite Art Pigneto

No image available

€30,350
€91
90%
222€67❌❌❌Y / Y⭐️ 5 (3)
Adonai House

No image available

€27,149
€101
71%
221€29❌❌❌N / N⭐️ 4.7 (153)
iFlat | Pigneto Design Apartment

No image available

€22,853
€63
87%
222€140❌❌❌Y / Y⭐️ 4.3 (75)
Armando's house in Pigneto!

No image available

€38,375
€122
86%
222€38❌❌❌N / Y⭐️ 5 (24)
Intero alloggio, Home pigneto

No image available

€31,706
€106
82%
212€0❌❌✅Y / Y⭐️ 4.8 (111)
Roma Casa al Pigneto

No image available

€33,389
€98
91%
212€34❌❌❌N / Y⭐️ 4.8 (416)
Shiva's Home: a Pigneto experience

No image available

€46,468
€133
94%
213€29❌❌❌Y / Y⭐️ 4.9 (74)
A casa di Eugenio al Pigneto

No image available

€36,635
€116
86%
212€0❌❌✅Y / Y⭐️ 5 (79)
Liber's Domus house in Rome Pigneto Metro C

No image available

€26,363
€82
86%
212€43❌❌❌Y / Y⭐️ 5 (94)
Bright newly renovated loft in Pigneto area

No image available

€22,260
€86
70%
223€77❌❌❌Y / Y⭐️ 4 (18)
A casa di Catia

No image available

€29,371
€117
68%
222€38❌❌❌Y / Y⭐️ 5 (10)
Alloggio super economico con bagno privato a Roma

No image available

€13,763
€38
100%
213€0❌❌✅N / Y⭐️ 4.5 (542)
Lovely apartment in Pigneto District, Rome

No image available

€19,820
€57
93%
213€47❌❌❌Y / Y⭐️ 4.6 (75)
Loft Apartment in the heart of Pigneto area

No image available

€22,712
€62
100%
215€34❌❌❌Y / Y⭐️ 4.8 (101)
Camilla’s Terrace Apartment Rome_Pigneto

No image available

€43,064
€128
91%
214€53❌❌❌Y / Y⭐️ 4.7 (56)
charming loft in central Rome

No image available

€33,738
€118
78%
226€97❌❌❌Y / Y⭐️ 4.7 (11)
Garden Corner Pigneto Rome

No image available

€24,033
€73
87%
214€47❌❌❌N / Y⭐️ 4.8 (97)
Pigneto Apartment

No image available

€20,272
€58
92%
211€58❌❌❌Y / Y⭐️ 4.5 (49)
Ljus - luminoso attico con terrazzo privato

No image available

€67,922
€192
95%
212€48❌❌❌Y / Y⭐️ 5 (32)
La casa del Dott. Buboù

No image available

€32,065
€112
78%
213€48❌❌❌Y / Y⭐️ 4.8 (31)
Apartament 6 in Roma Pigneto

No image available

€27,830
€79
95%
221€54❌❌❌Y / Y⭐️ 5 (53)
The Subway Apartment / Entire Apartment

No image available

€40,203
€109
100%
213€34❌❌❌Y / Y⭐️ 4.8 (31)
Cute and Comfortable, Pigneto

No image available

€27,899
€89
86%
214€0❌❌❌Y / Y⭐️ 4.8 (59)
Il Veroncino al Pigneto

No image available

€17,806
€48
99%
211€48❌❌❌N / Y⭐️ 5 (368)
Appartamento Gentile Terrace Pigneto

No image available

€33,171
€124
70%
241€48❌❌❌Y / Y⭐️ 4.9 (14)
Le Volute cozy flat in Pigneto

No image available

€19,167
€62
84%
212€38❌❌✅N / Y⭐️ 5 (130)
Nice and Cozy Apartment

No image available

€15,820
€61
71%
211€0❌❌❌N / Y⭐️ 5 (202)
Flat for 4@Pigneto_Subway C

No image available

€15,523
€56
74%
213€29❌❌❌Y / Y⭐️ 4.9 (178)
Casa di Fiorella

No image available

€27,604
€105
72%
212€0❌❌❌Y / Y⭐️ 4.8 (31)
Welcome to my apartment of Pigneto

No image available

€22,938
€63
100%
213€34❌❌❌Y / Y⭐️ 4.7 (75)
Appartamento con cromoterapia

No image available

€52,033
€165
86%
213€14❌❌❌Y / Y⭐️ 5 (51)
Art&Atmosphere in Pigneto

No image available

€47,524
€265
49%
224€0❌❌❌Y / Y⭐️ 5 (4)
La reggia del riccio

No image available

€33,649
€146
63%
223€0❌❌✅Y / Y⭐️ 5 (3)
Casetta al Pigneto.

No image available

€21,331
€63
93%
213€24❌❌❌Y / Y⭐️ 5 (120)
pigneto dreams rooms

No image available

€22,238
€156
39%
221€0❌❌❌N / Y⭐️ 0 (0)
Happy house

No image available

€39,063
€117
91%
221€0❌❌✅Y / Y⭐️ 0 (0)
Roma, Pigneto, intero appartamento privato

No image available

€21,365
€146
40%
213€0❌❌✅Y / Y⭐️ 5 (2)
Casa mia al Pigneto

No image available

€21,365
€146
40%
213€0❌❌✅Y / Y⭐️ 4.7 (3)

Return Metrics

96.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€20,885€41,770€62,655€83,540€104,425€208,850€626,550
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€189,999€189,999€189,999€189,999€189,999€189,999€189,999
Down Payment€10,000€10,000€10,000€10,000€10,000€10,000€10,000
Property Appreciation€6,000€12,180€18,545€25,101€31,854€68,783€285,452
Total Return€226,885€253,950€281,200€308,641€336,279€477,633€1,112,003

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

96.7%

Cap Rate

11.43%

Return on Investment

153.39%

property-location

Via Ettore Giovenale Roma, Lazio, 00176

2 bed • 1 bath • 4 guests

€40,359

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €94/night at 85% occupancy ($29,185.01). Airbtics projects €107/night at 80% occupancy ($31,130).

Top 56% 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.

€30,571

Avg annual revenue

80%

Avg occupancy rate

€106

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

€15k

€30k

€50k

€70k

Sign up to see the data on 40 all comparables

€20,885

Profit

Revenue

€40,359

Operating Expenses

€17,494

Operating Income

€22,865

Mortgage & Taxes

€1,980

Profit (Cash Flow)

€20,885

€15,596

Cash Investment

Down Payment

€10,000

Renos & Furnishing

€5,596

Total

€15,596

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

96.7%

Cap Rate

11.43%

Profit (Cummulative)

€20,885

€190,000

€5,596

€6,000

€0

Total Gain

€33,127