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 Gabriello Chiabrera, Roma, Lazio, 00145

1 bed • 1 bath • 2 guests • €200,000

BNB

Calc

Annual Revenue

€27,683

Profit (Cash Flow)

€4,591

Cap Rate

7.6%

Annual Revenue

€27,683

AirDNA projects €96/night at 68% occupancy ($23,831). Airbtics projects €108/night at 70% occupancy ($27,683). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €108 rate per night.

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

Percentiles25%50%75%90%
Revenue€19,191€26,178€39,172€52,524
Occupancy61%73%82%89%
Nightly Rate€85€96€128€158

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
[CIBE San Paolo] Design Moderno nel Cuore di Roma

No image available

€29,206
€123
62%
111€48❌❌✅Y / Y⭐️ 5 (38)
Vacanze Romane

No image available

€27,215
€85
86%
111€42❌❌✅N / Y⭐️ 4.5 (137)
Retro Steampunk Flat close to San Paolo metro stn.

No image available

€28,034
€99
77%
112€0❌❌❌Y / Y⭐️ 5 (170)
A due passi dal centro ma in tranquillità

No image available

€24,977
€82
81%
111€28❌❌✅N / Y⭐️ 5 (38)
Antonino Pio Home San Paolo Roma

No image available

€27,065
€113
64%
112€33❌❌✅Y / Y⭐️ 5 (6)
Saulo Guest House - A 10 minuti da Colosseo

No image available

€37,967
€122
83%
112€19❌❌❌Y / Y⭐️ 4.5 (10)
Appartamento accanto alla metro Basilica S. Paolo

No image available

€39,874
€210
52%
111€0❌❌✅N / Y⭐️ 5 (11)
Sunset Home 2

No image available

€26,589
€88
78%
111€52❌❌❌N / Y⭐️ 5 (98)
DOCTOR HOUSE vicino all'Ospedale Bambin Gesù

No image available

€29,032
€95
82%
113€38❌❌✅Y / Y⭐️ 4.5 (47)
your suite near the center of Rome and the metro

No image available

€26,523
€86
84%
112€0❌❌✅N / Y⭐️ 5 (105)
Modern Living San Paolo - Next to subway

No image available

€27,615
€116
63%
112€48❌❌❌Y / Y⭐️ 5 (209)
Suite San Paolo Elegante appartamento

No image available

€46,515
€155
81%
112€19❌❌❌Y / Y⭐️ 5 (5)
Elegant flat with private parking metro San Paolo

No image available

€42,616
€126
89%
111€62❌❌❌Y / Y⭐️ 4.8 (56)
Gianna's home - Rome San Paolo metro

No image available

€24,636
€86
75%
111€29❌❌✅N / Y⭐️ 5 (32)
White Mary House for 2 people cir 26471

No image available

€28,800
€115
66%
112€48❌❌❌Y / Y⭐️ 5 (9)
san paolo Daisy house

No image available

€24,888
€88
74%
111€45❌❌❌Y / Y⭐️ 5 (54)
Casa Paolina a Metro San Paolo

No image available

€35,208
€97
98%
111€28❌❌✅Y / Y⭐️ 5 (16)
PLANT HOUSE Roma San Paolo . Rent apartment airbnb

No image available

€36,929
€161
62%
112€19❌❌❌Y / Y⭐️ 5 (3)
Appartamento con balcone S.Paolo

No image available

€31,491
€159
54%
111€0❌❌❌Y / Y⭐️ 4.5 (3)
Appartamento a 50 m dalla metro San Paolo

No image available

€17,556
€62
77%
112€19❌❌❌N / Y⭐️ 5 (120)
Oasi Urbana

No image available

€23,752
€85
76%
112€0❌❌❌Y / Y⭐️ 5 (32)
DaVinci176 Brand-new appartment

No image available

€22,231
€88
69%
112€38❌❌❌N / Y⭐️ 5 (14)
Basilica San Paolo vicino stazione metro

No image available

€21,506
€78
75%
114€0❌❌❌Y / Y⭐️ 5 (249)
Design boutique apartment Basilica of Saint Paul

No image available

€34,400
€107
84%
111€52❌❌❌Y / Y⭐️ 5 (45)
Monolocale San Paolo

No image available

€22,731
€73
85%
111€0❌❌❌N / Y⭐️ 5 (37)
Tranquillità a Roma!

No image available

€22,653
€122
50%
112€19❌❌❌Y / Y⭐️ 5 (21)
Apartment Galassie (up to 2 guests)

No image available

€42,100
€158
73%
112€0❌❌❌Y / Y⭐️ 5 (40)
Timperi House

No image available

€15,540
€80
53%
113€0❌❌❌N / Y⭐️ 5 (156)
Acchiappasogno Casa San Paolo/Bambin Gesù

No image available

€34,231
€146
63%
112€28❌❌❌Y / Y⭐️ 5 (7)
Il Cielo Su Roma San Paolo

No image available

€16,157
€75
59%
112€0❌❌❌N / Y⭐️ 4.5 (8)
Appartamento Casetta San Paolo

No image available

€37,348
€142
72%
112€0❌❌❌Y / Y⭐️ 5 (26)
Apartment2SanPaolo HolidayHome

No image available

€26,233
€169
42%
1115€29❌❌❌Y / Y⭐️ 4.5 (2)
Apartment1 SanPaolo HolidayHome

No image available

€16,293
€133
33%
1115€29❌❌❌Y / Y⭐️ 5 (4)
StepaHouse: St Paul Elegant appartment 2' Subway B

No image available

€19,467
€93
57%
112€0❌❌✅Y / Y⭐️ 5 (6)
Le Case Che Abito

No image available

€22,269
€63
96%
113€0❌❌❌N / Y⭐️ 5 (28)
Appartamento

No image available

€9,550
€67
39%
112€0❌❌❌N / Y⭐️ 5 (6)
Appartamento Basilica San Paolo

No image available

€27,567
€81
93%
111€0❌❌✅N / Y⭐️ 5 (4)
Cosy apartment 4 stops away from Colosseum

No image available

€22,415
€88
66%
112€42❌❌❌Y / Y⭐️ 4.5 (25)
Suite San Paolo

No image available

€26,979
€139
53%
112€0❌❌❌Y / Y⭐️ 5 (2)
Appartamento quartiere San Paolo

No image available

€28,592
€80
97%
113€38❌❌❌Y / Y⭐️ 5 (15)

Return Metrics

9.4% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€4,591€9,182€13,773€18,364€22,956€45,912€137,737
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€159,999€159,999€159,999€159,999€159,999€159,999€159,999
Down Payment€40,000€40,000€40,000€40,000€40,000€40,000€40,000
Property Appreciation€6,000€12,180€18,545€25,101€31,854€68,783€285,452
Total Return€210,591€221,362€232,319€243,466€254,810€314,695€623,189

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.4%

Cap Rate

7.62%

Return on Investment

27.47%

property-location

Via Gabriello Chiabrera Roma, Lazio, 00145

1 bed • 1 bath • 2 guests

60

Airbnb Investor Score

€4,591

Annual Profit

7.6%

Cap Rate

9.4%

Cash on Cash

€27,683

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €96/night at 68% occupancy ($23,831.38). Airbtics projects €108/night at 70% occupancy ($27,683).

Top 56% of comparables

Top 44% 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.

€27,618

Avg annual revenue

70%

Avg occupancy rate

€108

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

€10k

€20k

€35k

€50k

Sign up to see the data on 40 all comparables

€4,591

Profit

Revenue

€27,683

Operating Expenses

€12,426

Operating Income

€15,258

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€4,591

€48,806

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€2,806

Closing Costs

€6,000

Total

€48,806

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.4%

Cap Rate

7.62%

Profit (Cummulative)

€4,591

€160,000

€2,806

€6,000

€0

Total Gain

€13,409

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service