BNBCalc Short Term Rental Rental Arbitrage Analysis Via Germanico, Roma, Lazio, 00192

3 bed • 2 bath • 9 guests • €0

BNB

Calc

Annual Revenue

€78,261

Profit (Cash Flow)

€31,368

Cash on Cash Return

551.5%

Annual Revenue

€78,261

AirDNA projects €295/night at 73% occupancy ($78,684). Airbtics projects €282/night at 76% occupancy ($78,260). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, €282 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€48,423	€80,932	€112,326	€136,376
Occupancy	63%	80%	92%	95%
Nightly Rate	€208	€274	€329	€386

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vatican Luxury Design 3 Bedrooms Penthouse	€79,494	€288	75%	3	2	2	€104	❌	❌	❌	Y / Y	⭐️ 5 (98)
Vatican Prestige Apt 3 Bedrooms & 2 Bathrooms	€134,966	€383	95%	3	2	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
SAN PETER LORY'S HOUSE	€90,930	€313	79%	3	2	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (80)
Magnoliahome ai musei vaticani	€73,297	€229	87%	3	2	2	€76	❌	❌	✅	Y / Y	⭐️ 5 (115)
S. PETER APARTMENT - FEW STEPS FROM THE DOME	€59,652	€285	57%	3	3	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (33)
Luxury Apartment with St Peter's Dome View	€115,608	€337	93%	3	3	2	€47	❌	❌	❌	N / Y	⭐️ 5 (274)
Lovely Comfortable Flat by the Vatican	€37,037	€137	72%	3	2	3	€133	❌	❌	❌	Y / Y	⭐️ 4.7 (217)
Leto - Apartment for 8 close to the Vatican	€46,538	€198	60%	3	3	1	€95	❌	❌	❌	Y / Y	⭐️ 4 (10)
San Peter Luxury House	€82,060	€269	83%	3	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (16)
Domus Solis,chic with amazing Vatican's Dome view	€67,108	€201	90%	3	3	2	€47	❌	❌	❌	N / Y	⭐️ 5 (309)
LUXURY APARTMENT A FEW STEP FROM SAN PETER	€104,152	€341	83%	3	2	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (35)
Design 3 bedrooms apartment , near Vatican, Prati	€47,542	€298	43%	3	2	2	€85	❌	❌	❌	N / Y	⭐️ 5 (47)
Spacious & Chic by the Vatican	€75,139	€246	83%	3	2	3	€71	❌	❌	❌	Y / Y	⭐️ 5 (200)
Vatican Townhouse	€65,481	€184	97%	3	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (149)
La Dolce Vita Ottaviano	€105,020	€290	99%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (95)
Gracchi 56 - Luxury Apartment	€67,020	€250	73%	3	2	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (49)
Vatican house 98 San Pietro/musei vaticani	€39,779	€145	74%	3	1	2	€53	❌	❌	❌	N / Y	⭐️ 0 (2)
Vaticano-San Pietro, charming & cozy apartment!	€40,463	€206	53%	3	2	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (180)
San Pietro View - Venus by Botticelli Apartment	€69,562	€199	92%	3	2	1	€218	❌	❌	❌	Y / Y	⭐️ 5 (46)
Vatican Museums Apartment	€99,763	€341	79%	3	2	2	€76	❌	❌	✅	Y / Y	⭐️ 5 (6)
Apartment with terrace near Vatican Domus Lunae	€113,473	€328	94%	3	2	3	€95	❌	❌	❌	Y / Y	⭐️ 5 (262)
Residence Borgognoni - Apt 1 with Balcony	€26,322	€78	87%	3	2	1	€142	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Domus Febo\|Vatican Apartment	€109,376	€321	92%	3	2.5	3	€95	❌	❌	✅	N / Y	⭐️ 4.5 (32)
Spacious apartment for 10 next to Vatican & Metro	€76,746	€256	81%	3	3	2	€142	❌	❌	❌	Y / Y	⭐️ 4.5 (118)
Grand Tour Vatican Apartment	€64,314	€295	59%	3	1.5	31	€19	❌	❌	✅	Y / Y	⭐️ 4 (9)
WelcHome Vatican	€60,112	€209	78%	3	2	4	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Royal Vatican suites	€108,185	€459	64%	3	4	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (22)
Domus Otto - (Vaticano)	€64,078	€263	66%	3	2	2	€47	❌	❌	✅	Y / Y	⭐️ 5 (23)
285_ art & style flat walking distance to Vatican	€71,368	€197	98%	3	2	2	€33	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
St Peter-Big apart in front of Dome	€148,815	€739	55%	3	2	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (89)
Beautiful Cupoline - Apartment Lucilla	€72,520	€211	94%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Royal Vatican	€59,852	€269	60%	3	2	3	€76	❌	❌	❌	Y / Y	⭐️ 5 (48)
Locazione turistica di Via Ottaviano a Roma	€75,040	€280	73%	3	2	1	€24	❌	❌	✅	N / Y	⭐️ 5 (25)
Roma Panoramic View Luxury Apartment	€96,187	€285	90%	3	3	1	€248	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Vaticano - Luxury House - 3 Room 3 bathroom .	€92,125	€412	59%	3	3	1	€85	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
Apartment,2 Person, Near Vatican	€53,696	€253	58%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
BDC - Empire, noble 3-BDR Apt	€120,043	€372	87%	3	2	1	€113	❌	❌	❌	Y / Y	⭐️ 5 (54)
The Best Rent -Quadrilocale vicino metro Ottaviano	€149,309	€418	93%	3	2	1	€246	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
FESTINA LENTE CASA VACANZE	€60,220	€172	95%	3	2	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (109)

Return Metrics

551.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€31,368	€62,736	€94,104	€125,472	€156,840	€313,680	€941,041
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€31,368	€62,736	€94,104	€125,472	€156,840	€313,680	€941,041

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

551.48%

Payback Period Days

Return on Investment

551.48%

Via Germanico Roma, Lazio, 00192

3 bed • 2 bath • 9 guests

Monthly Rent

€78,261

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €295/night at 73% occupancy.Projected nightly rate is €282/night at 76% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€78,989

Avg annual revenue

76%

Avg occupancy rate

€282

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

€25k

€65k

€105k

€150k

€31,368

Profit

Revenue

€78,261

Operating Expenses

€16,893

Operating Income

€61,368

Net Effective Rent

€30,000

Profit (Cash Flow)

€31,368

€5,688

Cash Investment

Renos & Furnishing

€5,600

Setup Costs

€88

Total

€5,688

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

551.48%

Payback Period Days