BNBCalc Short Term Rental Investment Analysis Via Giuseppe Ferrari, Roma, Lazio, 00195

3 bed • 1.5 bath • 6 guests • €300

BNB

Calc

Annual Revenue

€71,582

Profit (Cash Flow)

€54,151

Cap Rate

18055.7%

Annual Revenue

€71,582

AirDNA projects €258/night at 70% occupancy ($65,931). Airbtics projects €272/night at 72% occupancy ($71,582). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, €272 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€41,679	€71,716	€100,225	€150,109
Occupancy	60%	77%	86%	93%
Nightly Rate	€188	€252	€313	€433

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CASA VACANZE ROMAN HOLIDAY	€37,200	€189	50%	3	3	3	€77	❌	❌	❌	N / Y	⭐️ 4.5 (210)
S'PeterBASILICA ROME-BY-FOOT-VATICANo-AirC-WiFi	€64,263	€183	96%	3	2	2	€82	❌	❌	✅	Y / Y	⭐️ 5 (50)
Skylife Tiber Luxury Penthouse	€194,373	€628	84%	3	2	1	€116	❌	❌	❌	Y / Y	⭐️ 5 (47)
Self Checkin Lion Aparts \| 5 min metro & ascensore	€94,724	€298	86%	3	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (12)
Design 3 bedrooms apartment , near Vatican, Prati	€46,736	€306	41%	3	2	2	€87	❌	❌	❌	N / Y	⭐️ 5 (47)
Scipioni Luxury Suite (3 camere, 3 bagni)	€140,747	€432	88%	3	3	1	€48	❌	✅	✅	N / Y	⭐️ 5 (24)
Via Giuseppe Ferrari Private Apartment	€53,339	€253	56%	3	2	3	€131	❌	❌	❌	Y / Y	⭐️ 5 (26)
Apartment 3 Bedrooms 2 Bathrooms Near The Vatican	€50,468	€138	100%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Italian style, 9p, Vatican, Boulevard des Platanes	€57,095	€258	60%	3	2	3	€116	❌	❌	❌	Y / Y	⭐️ 5 (122)
Classy Flat, Vatican area - Rome	€85,525	€303	77%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Lovely NEW apartment in VATICAN - C	€96,509	€341	77%	3	2	3	€121	❌	❌	❌	Y / Y	⭐️ 5 (86)
Maison'900 Ancient Charme Home in Rome NEW A/C	€30,532	€195	42%	3	1	3	€58	❌	❌	✅	Y / Y	⭐️ 5 (41)
BRIGHT APT VATICAN AND POPOLO SQ	€43,958	€143	83%	3	2	3	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (387)
Roma St Peter Vatican house	€81,434	€225	99%	3	3	3	€73	❌	❌	❌	Y / Y	⭐️ 5 (273)
Marbel - Casa vacanze	€48,442	€185	71%	3	2	4	€39	❌	❌	❌	Y / Y	⭐️ 4 (12)
Rione Prati Comfy Apartment	€57,386	€170	89%	3	2	1	€164	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Skylife Art Gallery Loft	€173,476	€592	79%	3	3	1	€126	❌	❌	❌	Y / Y	⭐️ 5 (35)
Lillo's Red apart St Peter Church	€56,410	€213	72%	3	1	3	€77	❌	❌	✅	Y / Y	⭐️ 5 (329)
Designer flat 3 bed/2 bath near Vatican	€86,908	€265	89%	3	2	4	€58	❌	❌	❌	Y / Y	⭐️ 5 (101)
iFlat \| Spacious Penthouse near the Vatican city	€36,951	€108	86%	3	2	2	€135	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Vatican area amazing apartment	€58,467	€309	51%	3	3	2	€145	❌	❌	✅	Y / Y	⭐️ 5 (209)
Vatican Angelico Apartment by Oneup Hospitality	€53,803	€167	83%	3	1	1	€58	❌	❌	❌	N / N	⭐️ 4.5 (58)
New Prati Luxury Apartment	€76,789	€330	63%	3	3	1	€116	❌	❌	❌	Y / Y	⭐️ 5 (42)
Maison Cola di Rienzo \| 3-bedroom apartment	€108,566	€377	78%	3	2	2	€106	❌	❌	❌	Y / Y	⭐️ 4.8 (190)
Residence Borgognoni - Apt 1 with Balcony	€26,980	€80	87%	3	2	1	€145	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Scipioni Terrace	€66,491	€197	90%	3	1	1	€67	❌	❌	❌	N / Y	⭐️ 4.5 (66)
Prati 3BDR Urban Charm	€55,861	€246	61%	3	3	1	€97	❌	❌	❌	Y / Y	⭐️ 5 (33)
Apartment Stefano	€57,452	€210	74%	3	2	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (66)
Vatican Monte Santo Apt	€22,665	€155	38%	3	1	2	€58	❌	❌	❌	N / Y	⭐️ 4.9 (8)
The Best Rent-Spacious three-bedroom flat in Prati	€143,653	€400	93%	3	2	1	€251	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
The Blue Frame - bright & stylish near the Vatican	€64,573	€251	67%	3	2	5	€107	❌	❌	❌	Y / Y	⭐️ 5 (76)
Lux House in Vatican	€97,660	€390	68%	3	2	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (101)
giulio cesare apartment	€51,412	€150	93%	3	3	1	€48	❌	❌	❌	N / Y	⭐️ 3.1 (13)
Terrazza romana, Rome	€65,358	€295	60%	3	3	3	€116	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
[ROMAN JEWEL] Elegant apartment near the center	€142,498	€445	85%	3	3	1	€146	❌	❌	❌	Y / Y	⭐️ 5 (33)
Mazzini's @ Vatican	€71,561	€227	86%	3	2	4	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Al No60	€31,143	€198	43%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
Rental In Rome - Cozy and bright apt in Prati	€73,191	€281	71%	3	2	2	€97	❌	❌	❌	Y / Y	⭐️ 5 (57)
S. Peter - 3 bedrooms Apartment	€39,916	€519	21%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
The Best Rent - Wide four-room apartment in Prati	€69,135	€262	72%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

951.03% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€54,150	€108,301	€162,452	€216,603	€270,754	€541,509	€1,624,528
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€239	€239	€239	€239	€239	€239	€239
Down Payment	€60	€60	€60	€60	€60	€60	€60
Property Appreciation	€9	€18	€27	€37	€47	€103	€428
Total Return	€54,459	€108,620	€162,780	€216,941	€271,102	€541,912	€1,625,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

951.03%

Cap Rate

18,055.65%

Return on Investment

951.26%

Via Giuseppe Ferrari Roma, Lazio, 00195

3 bed • 1.5 bath • 6 guests

Purchase Price

164132

Airbnb Investor Score

€54,150

Annual Profit

18055.7%

Cap Rate

951.0%

Cash on Cash

€71,582

Annual Revenue

BNBCalc predicts this property will get $272 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€72,841

Avg annual revenue

72%

Avg occupancy rate

€272

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

€80k

€135k

€195k

€54,151

Profit

Revenue

€71,582

Operating Expenses

€17,415

Operating Income

€54,167

Mortgage & Taxes

€16

Profit (Cash Flow)

€54,151

€5,694

Cash Investment

Down Payment

€60

Renos & Furnishing

€5,625

Closing Costs

€9

Total

€5,694

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

951.03%

Cap Rate

18,055.65%

Return on Investment

951.26%