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 Filippo Meda, Roma, Lazio, 00157

1 bed • 1 bath • 1 guests • €195,000

BNB

Calc

Annual Revenue

€30,419

Profit (Cash Flow)

€16,153

Cap Rate

9.0%

Annual Revenue

€30,419

AirDNA projects €100/night at 63% occupancy ($23,076). Airbtics projects €107/night at 75% occupancy ($29,416). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 92% occupancy rate, €91 rate per night.

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

Percentiles25%50%75%90%
Revenue€21,523€25,352€38,234€57,273
Occupancy68%75%84%94%
Nightly Rate€85€91€122€162

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
Massy & Alex house intero appartamento

No image available

€33,522
€114
80%
111€0❌❌✅Y / Y⭐️ 4.5 (25)
Appartamento a 90 metri Metro B

No image available

€16,736
€82
56%
113€0❌❌❌N / Y⭐️ 5 (48)
8380 Lory's house, flat with city view

No image available

€34,857
€130
73%
111€0❌❌❌Y / Y⭐️ 5 (6)
Appartamento per quattro, Metro M. Tiburtini, A/C

No image available

€18,991
€91
53%
113€94❌❌❌Y / Y⭐️ 5 (9)
Appartamento Deluxe

No image available

€22,979
€90
69%
111€14❌❌❌Y / Y⭐️ 5 (18)
New Tiburtina 4

No image available

€31,017
€89
94%
111€28❌❌❌N / Y⭐️ 5 (109)
My secret apartment in Rome

No image available

€29,303
€86
93%
111€0❌❌✅N / Y⭐️ 4.8 (27)
Tiburtina Apartment

No image available

€36,281
€169
57%
11999€48❌❌✅Y / Y⭐️ 4.6 (39)
Appartamento Superior

No image available

€21,130
€91
62%
111€20❌❌❌Y / Y⭐️ 5 (12)
New Tiburtina 3

No image available

€31,651
€90
95%
111€28❌❌❌Y / Y⭐️ 4.5 (62)
Aruna Suites Luna

No image available

€44,728
€151
81%
111€0❌❌✅N / Y⭐️ 5 (23)
Locazione Turistica "Marinella Roma"

No image available

€28,622
€80
97%
112€10❌❌✅Y / N⭐️ 4.9 (24)
Smart Home Tiburtina

No image available

€29,177
€91
81%
111€58❌❌❌Y / Y⭐️ 0 (2)
Loft in Casale dell'800

No image available

€20,791
€86
65%
112€38❌❌❌Y / Y⭐️ 5 (97)
Brand new apartment with private parking space.

No image available

€37,712
€127
79%
111€62❌❌❌Y / Y⭐️ 5 (107)
Appartamento Roma Tiburtina

No image available

€39,622
€190
57%
111€0❌❌✅Y / N⭐️ 0 (1)
Stazione Tiburtina Camesena Apartment

No image available

€23,009
€105
59%
112€43❌❌✅Y / Y⭐️ 5 (6)
I-LARI Apartment

No image available

€29,059
€112
71%
112€0❌❌❌Y / Y⭐️ 4.5 (8)
SkyTower: "Green Holiday House" - "Honeymoon"

No image available

€42,838
€122
93%
112€82❌❌❌Y / Y⭐️ 5 (12)
Aruna Suites

No image available

€28,637
€103
76%
111€0❌❌✅N / Y⭐️ 4.9 (13)
Appartamento moderno Tiburtina

No image available

€28,958
€85
92%
112€62❌❌✅Y / Y⭐️ 5 (97)
Greta Marta’s Home

No image available

€17,559
€67
71%
112€14❌❌❌Y / Y⭐️ 5 (159)
Davide Rome Apartment

No image available

€29,777
€114
70%
112€38❌❌❌Y / Y⭐️ 5 (4)
Urban Retreat A/C +Terrace and Parking

No image available

€68,291
€259
72%
111€0❌❌❌Y / Y⭐️ 4.5 (46)
Appartamento+Parcheggio privato 3 minuti Metro B

No image available

€31,733
€101
84%
111€34❌❌✅Y / Y⭐️ 5 (95)
Cozy Apartment Near Tiburtina Metro Station

No image available

€21,263
€59
98%
114€38❌❌✅Y / Y⭐️ 5 (141)
Tiny apartment with PARKING and close to Metro B

No image available

€16,842
€54
85%
112€0❌❌❌N / Y⭐️ 5 (275)
Tiburtina Luxury Apartment

No image available

€21,633
€164
36%
111€0❌❌✅Y / Y⭐️ 5 (14)
[Tiburtina St.] Apart. with Jacuzzi/7 min. Subway

No image available

€38,690
€122
85%
111€47❌✅✅Y / Y⭐️ 5 (77)
Hygge Studio

No image available

€29,850
€84
96%
112€29❌❌❌Y / Y⭐️ 5 (14)
The attic by Tina

No image available

€15,592
€64
66%
112€28❌❌❌Y / Y⭐️ 5 (177)
My Home in Rome

No image available

€48,743
€162
82%
111€0❌❌✅N / Y⭐️ 5 (4)
RomeSweetHome: Tiburtina Apartment

No image available

€28,416
€96
81%
111€0❌❌✅Y / Y⭐️ 5 (20)
Ottoboni Apartment, 4 guests, balcony, Wi-Fi, A/C, Tiburtina Station

No image available

€19,426
€85
57%
113€88❌❌❌Y / Y⭐️ 4.8 (51)
Cozy apartment 500 meters from Tiburtina station

No image available

€43,725
€146
80%
113€58❌✅❌Y / Y⭐️ 5 (56)
Spacious 1 bedroom apartment by Tiburtina Station

No image available

€25,264
€91
74%
111€24❌❌❌Y / Y⭐️ 5 (33)
La casa di P

No image available

€22,350
€73
82%
112€24❌❌❌Y / Y⭐️ 5 (108)
[Roma -Stazione Tiburtina]•Metro•Wi-Fi•Netflix

No image available

€31,109
€112
74%
112€38❌❌❌Y / Y⭐️ 4.8 (20)
Friendly Home in Rome

No image available

€22,614
€87
69%
112€34❌❌❌Y / Y⭐️ 4.7 (23)
A terrace over Rome

No image available

€22,322
€83
72%
112€20❌❌✅Y / Y⭐️ 5 (39)

Return Metrics

7.12% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€16,152€32,305€48,458€64,611€80,764€161,528€484,586
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€195,000€195,000€195,000€195,000€195,000€195,000€195,000
Property Appreciation€5,850€11,875€18,081€24,474€31,058€67,063€278,316
Total Return€NaN€NaN€NaN€NaN€NaN€NaN€NaN

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.12%

Cap Rate

9.03%

Return on Investment

9.71%

property-location

Via Filippo Meda Roma, Lazio, 00157

1 bed • 1 bath • 1 guests

95

Airbnb Investor Score

€16,152

Annual Profit

9.0%

Cap Rate

7.1%

Cash on Cash

€30,419

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €100/night at 63% occupancy ($23,076.52). Airbtics projects €107/night at 75% occupancy ($29,416).

Top 18% of comparables

Top 56% 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.

€29,620

Avg annual revenue

75%

Avg occupancy rate

€107

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

€16,153

Profit

Revenue

€30,419

Operating Expenses

€12,803

Operating Income

€17,615

Mortgage & Taxes

€1,463

Profit (Cash Flow)

€16,153

€220,729

Cash Investment

Down Payment

€195,000

Renos & Furnishing

€25,729

Total

€220,729

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.12%

Cap Rate

9.03%

Profit (Cummulative)

€16,153

€NaN

€25,729

€5,850

€0

Total Gain

€22,003