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 Giacomo Barzellotti, Roma, Lazio, 00136

2 bed • 1 bath • 5 guests • €350,000

BNB

Calc

Annual Revenue

€39,127

Profit (Cash Flow)

€6,762

Cap Rate

7.3%

Annual Revenue

€39,127

AirDNA projects €163/night at 63% occupancy ($37,533). Airbtics projects €143/night at 75% occupancy ($39,127). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €143 rate per night.

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

Percentiles25%50%75%90%
Revenue€27,641€39,340€51,905€65,390
Occupancy67%74%82%91%
Nightly Rate€111€143€169€192

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 sweet home -Roma

No image available

€53,710
€154
94%
221€52❌❌❌Y / Y⭐️ 4.5 (22)
Nina Apartment

No image available

€28,536
€112
68%
212€48❌❌✅Y / Y⭐️ 4.5 (227)
Heroes Apartment

No image available

€35,337
€147
63%
221€48❌❌✅Y / Y⭐️ 5 (56)
Lemon Tree Apartment Vatican City

No image available

€31,332
€108
77%
222€128❌❌❌Y / Y⭐️ 4.5 (50)
VATICAN FLOWERS V

No image available

€22,065
€76
74%
212€48❌❌❌N / Y⭐️ 4.5 (198)
Camera Polizzi Apartment St Peter Vatican

No image available

€34,713
€112
84%
222€57❌❌❌Y / Y⭐️ 5 (234)
Modern and bright 2 bed flat near San Peter

No image available

€39,665
€119
90%
211€76❌❌✅Y / Y⭐️ 4.5 (266)
Bright apartment by the Vatican

No image available

€50,859
€169
81%
212€34❌❌❌N / Y⭐️ 5 (89)
Graziosa casa al Vaticano

No image available

€47,723
€143
88%
211€95❌❌❌Y / Y⭐️ 4.5 (24)
Vatican Shelter

No image available

€35,713
€145
67%
212€38❌❌❌Y / Y⭐️ 5 (36)
Vaticano - appartamento nuovo

No image available

€46,591
€170
74%
212€71❌❌❌Y / Y⭐️ 0 (2)
Vatican Maison

No image available

€35,682
€130
73%
222€48❌❌✅Y / Y⭐️ 5 (102)
"A casa di Lucia " Mary

No image available

€46,644
€193
66%
212€0❌❌❌N / Y⭐️ 4.5 (43)
Casa vacanze AVE CESARE

No image available

€32,101
€111
78%
222€48❌❌✅Y / Y⭐️ 5 (21)
Saint Peter Luxury Apartment

No image available

€48,879
€174
75%
212€66❌❌✅Y / Y⭐️ 5 (75)
VATICAN FLOWERS III

No image available

€21,495
€74
74%
212€48❌❌❌N / Y⭐️ 4.5 (270)
Bright and Spacious 2Bdr Apartment

No image available

€55,178
€192
78%
212€76❌❌❌Y / Y⭐️ 5 (35)
St. Peter - Doria Apartment (up to 6)

No image available

€49,715
€170
78%
212€123❌❌❌Y / Y⭐️ 5 (144)
St Peter Vatican wonderfull view apartment

No image available

€46,720
€155
82%
212€71❌❌✅Y / Y⭐️ 4.5 (266)
VATICAN FLOWERS VI

No image available

€20,577
€73
72%
212€48❌❌❌N / Y⭐️ 4.5 (202)
[Vaticano] Contemporary Apartment near Vaticano

No image available

€46,764
€177
72%
212€57❌❌✅Y / Y⭐️ 5 (80)
Vatican Station Appartement

No image available

€49,538
€227
59%
222€42❌❌✅Y / Y⭐️ 5 (37)
Domus Heroas - Lovely Flat by the Vatican

No image available

€61,551
€282
59%
213€95❌❌❌Y / Y⭐️ 4.8 (75)
a few steps from the Vatican low price new opening

No image available

€35,878
€130
73%
222€143❌❌❌Y / Y⭐️ 5 (226)
Apartment in the center of Rome Vatican 5 people

No image available

€27,281
€107
68%
212€95❌❌✅Y / Y⭐️ 4.5 (92)
Appartamento centro Roma Vaticano zona prati per 5

No image available

€36,935
€145
68%
212€95❌❌✅Y / Y⭐️ 4.5 (4)
Vatican Luxury Home (City centre)

No image available

€32,019
€186
46%
225€71❌❌❌Y / Y⭐️ 5 (43)
Modern 2BDR apartment vibrant Prati neighborhood

No image available

€35,400
€134
71%
221€66❌❌❌Y / Y⭐️ 4 (5)
Just 5 minutes from Musei Vaticani

No image available

€40,254
€111
99%
212€42❌❌❌Y / Y⭐️ 5 (309)
VATICAN FLOWERS II

No image available

€25,076
€76
85%
212€52❌❌❌N / Y⭐️ 4.5 (253)
The easiest way to enjoy Rome

No image available

€51,210
€143
97%
222€38❌❌✅Y / Y⭐️ 5 (44)
Ricettiva Cipro - San Pietro - Musei Vaticani

No image available

€36,614
€161
62%
212€0❌❌✅Y / Y⭐️ 5 (4)
Vatican Palace

No image available

€51,955
€154
92%
223€0❌❌❌Y / Y⭐️ 4.5 (292)
Un angolo di paradiso

No image available

€28,558
€131
57%
223€33❌❌❌Y / Y⭐️ 5 (27)
Attico degli Eroi, la terrazza sul Vaticano

No image available

€29,278
€113
70%
222€38❌❌✅Y / Y⭐️ 4.5 (87)
LOCAZIONE TURISTICA

No image available

€33,303
€106
86%
223€0❌❌❌Y / Y⭐️ 5 (129)
Appartamento Roma Prati Vaticano

No image available

€27,134
€113
64%
21.52€53❌❌❌N / Y⭐️ 5 (26)
Casa Elena

No image available

€66,929
€225
81%
223€38❌❌❌Y / Y⭐️ 5 (51)
Apartment near the Vatican Museums

No image available

€39,654
€169
64%
223€0❌❌✅Y / Y⭐️ 5 (31)
MM Cipro Elegant Apartment

No image available

€36,277
€105
91%
221€152❌❌❌Y / Y⭐️ 4.5 (32)

Return Metrics

7.98% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€6,761€13,523€20,285€27,047€33,808€67,617€202,853
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€279,999€279,999€279,999€279,999€279,999€279,999€279,999
Down Payment€70,000€70,000€70,000€70,000€70,000€70,000€70,000
Property Appreciation€10,500€21,315€32,454€43,928€55,745€120,370€499,541
Total Return€367,261€384,838€402,739€420,975€439,554€537,988€1,052,395

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.98%

Cap Rate

7.26%

Return on Investment

26.22%

property-location

Via Giacomo Barzellotti Roma, Lazio, 00136

2 bed • 1 bath • 5 guests

53

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

€6,762

€280,000

€4,133

€10,500

€0

Total Gain

€22,193

🤩

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