BNBCalc Short Term Rental Investment Analysis Via Eugenio Torelli Viollier, Roma, Lazio, 00157

1 bed • 1 bath • 4 guests • €130

BNB

Calc

Annual Revenue

€32,399

Profit (Cash Flow)

€18,905

Cap Rate

14547.4%

Annual Revenue

€32,399

AirDNA projects €114/night at 64% occupancy ($26,559). Airbtics projects €118/night at 75% occupancy ($32,399). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,043	€29,841	€46,184	€65,405
Occupancy	60%	78%	89%	93%
Nightly Rate	€89	€102	€139	€187

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Roma Tiburtina “Vivi Roma"	€21,679	€96	60%	1	0	3	€80	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
My secret apartment in Rome	€30,749	€90	93%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (27)
Tiburtina Apartment	€40,021	€185	57%	1	1	999	€50	❌	❌	✅	Y / Y	⭐️ 4.6 (39)
Appartamento Deluxe	€27,264	€88	83%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Aruna Suites Luna	€51,599	€162	87%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (23)
New Tiburtina 4	€34,343	€102	90%	1	1	1	€30	❌	❌	❌	N / Y	⭐️ 4.8 (104)
SkyTower: "Green Holiday House" - "Honeymoon"	€51,085	€152	89%	1	1	2	€86	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Locazione Turistica "Marinella Roma"	€27,606	€82	91%	1	1	2	€10	❌	❌	✅	Y / N	⭐️ 4.9 (24)
Stazione Tiburtina Camesena Apartment	€28,488	€115	66%	1	1	2	€45	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Ottoboni Apartment, 4 guests, balcony, Wi-Fi, A/C, Tiburtina Station	€21,048	€91	57%	1	1	3	€92	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Aruna Suites	€30,050	€108	76%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.9 (13)
My Secret Apartment in Rome	€56,728	€174	89%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (3)
Appartamento Superior	€26,414	€91	77%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (11)
Friendly Home in Rome	€29,396	€100	79%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Tiburtina Luxury Apartment	€34,501	€224	42%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Urban Retreat A/C +Terrace and Parking	€86,976	€301	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Le Case di Marta - Appartamento Stazione Tiburtina	€28,601	€221	35%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (2)
New Tiburtina 3	€35,840	€102	94%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Spacious 1 bedroom apartment by Tiburtina Station	€27,254	€88	83%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Appartamento moderno Tiburtina	€25,485	€77	88%	1	1	2	€65	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Cozy apartment 500 meters from Tiburtina station	€42,164	€144	78%	1	1	3	€61	❌	✅	❌	Y / Y	⭐️ 5 (49)
Massy & Alex house intero appartamento	€34,297	€120	78%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
I-LARI Apartment	€27,746	€102	74%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Appartamento per quattro, Metro M. Tiburtini, A/C	€20,937	€93	55%	1	1	3	€99	❌	❌	❌	Y / Y	⭐️ 5 (9)
“Lovely loft” Piazza Bologna	€36,759	€108	90%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
The first Tiburtina Terrace Apartment	€22,550	€62	96%	1	1	1	€55	❌	❌	❌	Y / Y	⭐️ 4.1 (41)
[Roma -Stazione Tiburtina]•Metro•Wi-Fi•Netflix	€31,706	€102	83%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
"Profumo di Sorrento" a Roma	€31,952	€147	59%	1	2	3	€43	❌	❌	❌	Y / Y	⭐️ 5 (2)
Albadomus Apartment	€47,305	€209	61%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (3)
Appartamento stazione Tiburtina	€26,556	€137	53%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 5 (27)
Apartment for four guests, Metro B Tiburtina FS	€19,392	€102	46%	1	1	3	€99	❌	❌	✅	Y / Y	⭐️ 4.6 (19)
Interno Undici	€23,314	€71	90%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (134)
Delizioso appartamento romano	€22,279	€83	71%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (30)
mdl 79	€19,586	€110	46%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Davide Rome Apartment	€32,236	€115	75%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (4)
Villetta con Giardino Tiburtina	€21,234	€62	91%	1	1	1	€20	❌	❌	✅	N / Y	⭐️ 4.6 (30)
Large Apt with terrace near Tiburtina Station	€27,950	€76	100%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Magnifico Guest House-Centrale Con Wi-Fi A/C Metro	€30,299	€105	76%	1	1	1	€27	❌	❌	❌	N / Y	⭐️ 4.9 (178)
Greta Marta’s Home	€19,467	€72	74%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (145)
Brand New Apartment Tiburtina Station	€33,617	€94	97%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 4.8 (127)

Return Metrics

630.38% 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)	€18,904	€37,809	€56,713	€75,618	€94,523	€189,046	€567,139
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€103	€103	€103	€103	€103	€103	€103
Down Payment	€26	€26	€26	€26	€26	€26	€26
Property Appreciation	€3	€7	€12	€16	€20	€44	€185
Total Return	€19,038	€37,947	€56,855	€75,764	€94,673	€189,221	€567,454

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

630.38%

Cap Rate

14,547.36%

Return on Investment

630.58%

Via Eugenio Torelli Viollier Roma, Lazio, 00157

1 bed • 1 bath • 4 guests

Purchase Price

€32,399

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €114/night at 64% occupancy.Projected nightly rate is €118/night at 75% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€32,161

Avg annual revenue

75%

Avg occupancy rate

€119

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

€20k

€40k

€65k

€90k

€18,905

Profit

Revenue

€32,399

Operating Expenses

€13,488

Operating Income

€18,912

Mortgage & Taxes

€7

Profit (Cash Flow)

€18,905

€2,999

Cash Investment

Down Payment

€26

Renos & Furnishing

€2,969

Closing Costs

€4

Total

€2,999

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

630.38%

Cap Rate

14,547.36%

Return on Investment

630.58%