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 Trevis, Roma, Lazio, 00147

2 bed • 2 bath • 6 guests • €400,000

BNB

Calc

Annual Revenue

€56,548

Profit (Cash Flow)

€37,456

Cash on Cash Return

226.8%

Cap Rate

10.1%

Annual Revenue

€56,548

AirDNA projects €154/night at 65% occupancy ($36,509). Airbtics projects €143/night at 77% occupancy ($40,122). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, €201 rate per night.

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

Percentiles25%50%75%90%
Revenue€23,662€37,355€60,290€87,623
Occupancy65%83%91%98%
Nightly Rate€98€121€179€242

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
Lovely and Spacious Apartment in Rome

No image available

€32,177
€90
97%
212€25❌❌❌Y / Y⭐️ 4.8 (227)
Cheap&Chic 6 pax in Roma Garbatella

No image available

€18,653
€57
87%
212€60❌❌❌Y / Y⭐️ 4.6 (272)
Cozy Cocoon in the heart of Rome

No image available

€27,762
€85
89%
213€0❌❌❌Y / Y⭐️ 4.4 (37)
appia antica e catacombe

No image available

€41,227
€179
63%
212€0❌❌❌Y / Y⭐️ 5 (1)
Trilocale a Garbatella

No image available

€30,296
€85
96%
213€50❌❌❌Y / Y⭐️ 5 (80)
Fantastic position! only 2 stops from Colosseum

No image available

€44,201
€132
91%
213€35❌❌❌Y / Y⭐️ 5 (172)
VILLA MIANI

No image available

€21,816
€69
85%
211€44❌❌✅Y / Y⭐️ 4.8 (76)
Miani 5

No image available

€32,015
€101
85%
211€50❌❌✅Y / Y⭐️ 4.5 (8)
La "verde dimora"

No image available

€26,570
€72
99%
211€35❌❌❌Y / Y⭐️ 4.9 (155)
A 2 passi dal cuore di Roma

No image available

€26,552
€149
47%
212€30❌❌❌N / Y⭐️ 4.8 (30)
la Casetta di Tiziana

No image available

€35,492
€122
78%
213€44❌❌❌Y / Y⭐️ 4.7 (216)
Casa Vacanze ELENA

No image available

€37,075
€112
87%
211€60❌❌✅Y / Y⭐️ 4.9 (51)
Grande Casa Vintage fino a 7 persone in Centro

No image available

€32,618
€120
74%
213€0❌❌✅Y / Y⭐️ 4.5 (105)
Garbatella, nuovo luminoso vicino Metro S.Paolo

No image available

€35,853
€105
93%
213€50❌❌❌Y / Y⭐️ 4.9 (216)
[Garbatella Ostiense] Casa di Leslie, 2-bedroom

No image available

€25,179
€104
64%
212€69❌❌✅Y / Y⭐️ 4.2 (72)
ROME 15 MINUTES COLOSSEO - babies 50% discount

No image available

€22,359
€69
87%
214€40❌❌❌N / Y⭐️ 4.7 (228)
MKg(9)

No image available

€50,776
€318
43%
211€85❌❌✅Y / Y⭐️ 4.8 (15)
Apartment in rural Appia Antica

No image available

€38,069
€242
42%
222€50❌❌❌Y / Y⭐️ 4.6 (92)
Casa Arcadia

No image available

€21,630
€85
66%
212€60❌❌❌N / Y⭐️ 4.7 (20)
Garbatella Family-friendly flat full comfort

No image available

€26,708
€74
98%
212€47❌❌❌Y / Y⭐️ 4.8 (205)
RomaCaracalla 2km from Colosseum

No image available

€105,284
€288
99%
211€35❌❌❌Y / Y⭐️ 5 (5)
Casa Nerone

No image available

€35,994
€148
66%
212€20❌❌✅N / Y⭐️ 4.8 (20)
Roma Piramide the flying hippo house

No image available

€62,435
€172
99%
212€50❌❌❌Y / Y⭐️ 5 (76)
Casa Caravella

No image available

€72,054
€249
79%
212€0❌❌❌Y / Y⭐️ 5 (8)
Garbatella Elegant Apartment

No image available

€45,624
€245
49%
211€80❌❌✅Y / Y⭐️ 4.8 (7)
Attico con terrazza su Roma

No image available

€31,738
€119
72%
222€45❌❌✅Y / Y⭐️ 5 (20)
Appio Latino Green - S. Giovanni

No image available

€23,304
€65
98%
214€30❌❌❌Y / Y⭐️ 4.8 (120)
We Love It Home - Rome Garbatella

No image available

€35,993
€207
47%
224€60❌❌❌Y / Y⭐️ 4.8 (70)
DIAMOND1 Apartment in Rome near the subway

No image available

€40,499
€120
90%
213€50❌❌❌Y / Y⭐️ 4.8 (23)
SPARTA HOUSE

No image available

€44,948
€134
91%
223€30❌✅❌Y / Y⭐️ 4.8 (301)
Spacious 2-BR Apartment Near Metro

No image available

€39,395
€129
83%
222€55❌❌❌Y / Y⭐️ 5 (54)
Falling in love for Garbatella

No image available

€71,127
€232
82%
221€60❌❌✅N / Y⭐️ 5 (39)
Rooftop Appia Antica, 2 bedrooms 2 bathrooms

No image available

€38,937
€151
70%
222€10❌❌✅Y / Y⭐️ 5 (1)
Maury's House - best connected to airports

No image available

€36,225
€182
52%
223€69❌❌❌Y / Y⭐️ 4.7 (36)
Lighty Flat in front of the Park

No image available

€31,695
€131
65%
213€60❌❌❌N / Y⭐️ 4.8 (46)
La Casa di Mamma, House Family with Garden in Rome

No image available

€32,211
€232
38%
212€0❌❌✅N / Y⭐️ 4.6 (12)
AskHouse Roma

No image available

€37,277
€119
85%
223€30❌✅✅Y / Y⭐️ 5 (83)
Maison Garbatella Apartment

No image available

€56,242
€200
76%
221€30❌❌❌Y / Y⭐️ 4.8 (227)
Plutohouse Roma

No image available

€39,138
€110
97%
223€0❌✅✅Y / Y⭐️ 5 (76)
Garbanthouse - nel cuore della Garbatella

No image available

€36,830
€119
83%
221€30❌❌✅Y / Y⭐️ 5 (14)

Return Metrics

226.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€37,456€74,912€112,368€149,824€187,280€374,560€1,123,680
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€12,000€24,360€37,090€50,203€63,709€137,566€570,904
Total Return€49,456€99,272€149,458€200,027€250,989€512,126€1,694,585

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

226.77%

Cap Rate

10.11%

Return on Investment

299.42%

property-location

Via Giacomo Trevis Roma, Lazio, 00147

2 bed • 2 bath • 6 guests

€56,548

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €154/night at 65% occupancy ($36,509.26). Airbtics projects €143/night at 77% occupancy ($40,122).

Top 61% of comparables

Top 21% 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.

€38,599

Avg annual revenue

77%

Avg occupancy rate

€142

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

€45k

€75k

€105k

Sign up to see the data on 40 all comparables

€37,456

Profit

Revenue

€56,548

Operating Expenses

€16,092

Operating Income

€40,456

Mortgage & Taxes

€3,000

Profit (Cash Flow)

€37,456

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

226.77%

Cap Rate

10.11%

Profit (Cummulative)

€37,456

-€0

€4,517

€12,000

€0

Total Gain

€49,456