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 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}

Percentiles25%50%75%90%
Revenue€48,423€80,932€112,326€136,376
Occupancy63%80%92%95%
Nightly Rate€208€274€329€386

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
Vatican Luxury Design 3 Bedrooms Penthouse
€79,494
€288
75%
322€104❌❌❌Y / Y⭐️ 5 (98)
Vatican Prestige Apt 3 Bedrooms & 2 Bathrooms
€134,966
€383
95%
321€76❌❌❌Y / Y⭐️ 4.5 (28)
SAN PETER LORY'S HOUSE
€90,930
€313
79%
321€47❌❌❌Y / Y⭐️ 5 (80)
Magnoliahome ai musei vaticani
€73,297
€229
87%
322€76❌❌✅Y / Y⭐️ 5 (115)
S. PETER APARTMENT - FEW STEPS FROM THE DOME
€59,652
€285
57%
331€47❌❌❌Y / Y⭐️ 5 (33)
Luxury Apartment with St Peter's Dome View
€115,608
€337
93%
332€47❌❌❌N / Y⭐️ 5 (274)
Lovely Comfortable Flat by the Vatican
€37,037
€137
72%
323€133❌❌❌Y / Y⭐️ 4.7 (217)
Leto - Apartment for 8 close to the Vatican
€46,538
€198
60%
331€95❌❌❌Y / Y⭐️ 4 (10)
San Peter Luxury House
€82,060
€269
83%
321€38❌❌❌Y / Y⭐️ 5 (16)
Domus Solis,chic with amazing Vatican's Dome view
€67,108
€201
90%
332€47❌❌❌N / Y⭐️ 5 (309)
LUXURY APARTMENT A FEW STEP FROM SAN PETER
€104,152
€341
83%
321€57❌❌❌Y / Y⭐️ 5 (35)
Design 3 bedrooms apartment , near Vatican, Prati
€47,542
€298
43%
322€85❌❌❌N / Y⭐️ 5 (47)
Spacious & Chic by the Vatican
€75,139
€246
83%
323€71❌❌❌Y / Y⭐️ 5 (200)
Vatican Townhouse
€65,481
€184
97%
332€0❌❌❌Y / Y⭐️ 5 (149)
La Dolce Vita Ottaviano
€105,020
€290
99%
322€0❌❌❌Y / Y⭐️ 5 (95)
Gracchi 56 - Luxury Apartment
€67,020
€250
73%
322€14❌❌❌Y / Y⭐️ 5 (49)
Vatican house 98 San Pietro/musei vaticani
€39,779
€145
74%
312€53❌❌❌N / Y⭐️ 0 (2)
Vaticano-San Pietro, charming & cozy apartment!
€40,463
€206
53%
322€66❌❌❌Y / Y⭐️ 5 (180)
San Pietro View - Venus by Botticelli Apartment
€69,562
€199
92%
321€218❌❌❌Y / Y⭐️ 5 (46)
Vatican Museums Apartment
€99,763
€341
79%
322€76❌❌✅Y / Y⭐️ 5 (6)
Apartment with terrace near Vatican Domus Lunae
€113,473
€328
94%
323€95❌❌❌Y / Y⭐️ 5 (262)
Residence Borgognoni - Apt 1 with Balcony
€26,322
€78
87%
321€142❌❌❌Y / Y⭐️ 4.5 (41)
Domus Febo|Vatican Apartment
€109,376
€321
92%
32.53€95❌❌✅N / Y⭐️ 4.5 (32)
Spacious apartment for 10 next to Vatican & Metro
€76,746
€256
81%
332€142❌❌❌Y / Y⭐️ 4.5 (118)
Grand Tour Vatican Apartment
€64,314
€295
59%
31.531€19❌❌✅Y / Y⭐️ 4 (9)
WelcHome Vatican
€60,112
€209
78%
324€47❌❌❌Y / Y⭐️ 4.5 (29)
Royal Vatican suites
€108,185
€459
64%
343€57❌❌❌Y / Y⭐️ 5 (22)
Domus Otto - (Vaticano)
€64,078
€263
66%
322€47❌❌✅Y / Y⭐️ 5 (23)
285_ art & style flat walking distance to Vatican
€71,368
€197
98%
322€33❌❌❌Y / Y⭐️ 4.9 (108)
St Peter-Big apart in front of Dome
€148,815
€739
55%
321€57❌❌❌Y / Y⭐️ 5 (89)
Beautiful Cupoline - Apartment Lucilla
€72,520
€211
94%
323€0❌❌❌Y / Y⭐️ 5 (48)
Royal Vatican
€59,852
€269
60%
323€76❌❌❌Y / Y⭐️ 5 (48)
Locazione turistica di Via Ottaviano a Roma
€75,040
€280
73%
321€24❌❌✅N / Y⭐️ 5 (25)
Roma Panoramic View Luxury Apartment
€96,187
€285
90%
331€248❌❌❌Y / Y⭐️ 4.5 (43)
Vaticano - Luxury House - 3 Room 3 bathroom .
€92,125
€412
59%
331€85❌❌✅Y / Y⭐️ 3.5 (3)
Apartment,2 Person, Near Vatican
€53,696
€253
58%
311€0❌❌✅Y / Y⭐️ 0 (2)
BDC - Empire, noble 3-BDR Apt
€120,043
€372
87%
321€113❌❌❌Y / Y⭐️ 5 (54)
The Best Rent -Quadrilocale vicino metro Ottaviano
€149,309
€418
93%
321€246❌❌❌Y / Y⭐️ 4.5 (31)
FESTINA LENTE CASA VACANZE
€60,220
€172
95%
322€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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

551.48%

Payback Period Days

66

Return on Investment

551.48%

property-location

Via Germanico Roma, Lazio, 00192

3 bed • 2 bath • 9 guests

€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.

Top 58% of comparables

Top 48% 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.

€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

Sign up to see the data on 40 all comparables

€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

0%

Cash on Cash Return

551.48%

Payback Period Days

66