Via Giacomo Barzellotti Roma, Lazio, 00136
2 bed • 1 bath • 5 guests
Airbnb Investor Score
€6,761
Annual Profit
7.3%
Cap Rate
8.0%
Cash on Cash
€39,127
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €163/night at 63% occupancy ($37,533.25). Airbtics projects €143/night at 75% occupancy ($39,127).
Top 44% of comparables
Top 51% 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.
€39,371
Avg annual revenue
75%
Avg occupancy rate
€143
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€20k
€35k
€50k
€70k
Sign up to see the data on 40 all comparables
€6,762
Profit
Revenue
€39,127
Operating Expenses
€13,699
Operating Income
€25,428
Mortgage & Taxes
€18,666
Profit (Cash Flow)
€6,762
€84,633
Cash Investment
Down Payment
€70,000
Renos & Furnishing
€4,133
Closing Costs
€10,500
Total
€84,633
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.98%
Cap Rate
7.26%