BNBCalc Short Term Rental Investment Analysis Via Giuseppe Gatti, Roma, Lazio, 00162

1 bed • 1 bath • 2 guests • €800,000

BNB

Calc

Annual Revenue

€23,330

Profit (Cash Flow)

€4,544

Cap Rate

1.3%

Annual Revenue

€23,330

AirDNA projects €106/night at 60% occupancy ($23,330). Airbtics projects €127/night at 72% occupancy ($33,293). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 60% occupancy rate, €106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,593	€30,338	€41,310	€60,981
Occupancy	58%	73%	88%	95%
Nightly Rate	€95	€111	€126	€172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
★★★★★ Casa Mapo... for your colorful holiday! :)	€19,571	€153	34%	1	2	1	€15	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
MiCaMaLe guesthouse	€21,952	€73	82%	1	2	3	€11	❌	❌	✅	Y / Y	⭐️ 4.5 (287)
APR Guesthouse B&B	€80,351	€627	35%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (29)
Cozy apartment near Via Veneto and Villa Borghese	€24,392	€73	88%	1	2	2	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (140)
Mickey's House	€19,351	€52	98%	1	2	1	€31	❌	❌	✅	Y / Y	⭐️ 4.7 (177)
Appartamento incantevole: Roma Bevignani	€25,431	€119	57%	1	1	2	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
RomeSweetRome	€37,968	€105	98%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (52)
Magnifico appartamento quartiere Trieste/Africano	€20,160	€117	46%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.6 (28)
Loft with private bathroom near metro station	€18,606	€52	98%	1	1	3	€14	❌	❌	❌	Y / Y	⭐️ 4.9 (533)
★★★★★ Casa Sole… And you’ll find your home!	€26,052	€121	58%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Mangani House	€20,799	€99	57%	1	1	2	€32	❌	❌	✅	N / Y	⭐️ 5 (122)
Your home in Rome-Private entrance-Self Check In	€27,273	€82	90%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 5 (344)
Domus Emerenziana	€33,617	€111	80%	1	1	1	€43	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
HolidayHouseNomentano metro B	€32,584	€128	68%	1	1	3	€52	❌	❌	✅	Y / Y	⭐️ 5 (69)
A Casa di Giorgia Loft a Corso Trieste	€43,604	€126	93%	1	1	2	€52	❌	❌	❌	N / Y	⭐️ 5 (96)
La casa di P	€22,752	€75	81%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (91)
Attico Quartiere Trieste/Piazza Istria	€50,748	€171	80%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Roof Top House	€20,357	€73	73%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.7 (71)
Luxury appartment Q. Trieste	€34,745	€194	49%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Virgiliano Apartment	€32,836	€123	72%	1	1	3	€67	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
The Best Rent - Apartment near the Metro Station	€48,200	€132	95%	1	1	1	€155	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Loft Villa Blanc	€34,967	€105	91%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Mavis Apartment - Luiss - Bocconi Business School	€24,307	€100	65%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Well designed & functional close to underground	€25,998	€93	74%	1	1	1	€57	❌	❌	❌	N / Y	⭐️ 4.8 (173)
Penthouse in Rome	€28,956	€181	42%	1	1	2	€41	❌	❌	✅	N / N	⭐️ 5 (4)
Andrea house - appartamento a Piazza Bologna, Roma	€34,062	€111	82%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (49)
luxury platinum suite	€29,203	€101	79%	1	1	2	€26	❌	✅	❌	Y / Y	⭐️ 4.8 (157)
Elegante appartamento Villa Blanc - Nomentano	€37,427	€147	66%	1	1	2	€94	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Panoramic Penthouse in Central Rome Area	€24,745	€96	70%	1	1	4	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (129)
Domus 20	€24,491	€66	99%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.9 (232)
A Casa di Dado e Benny 1	€21,174	€111	52%	1	1	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (10)
A Casa di Dado e Benny 2	€21,044	€105	55%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Casa Sosò... La casa che fa per te!	€28,068	€124	61%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
loft titina	€18,613	€84	58%	1	1	1	€21	❌	❌	❌	Y / N	⭐️ 5 (6)
La Bomboniera That's Amore	€26,349	€115	61%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (92)
Casa di Silvia a PORTA PIA	€40,301	€124	89%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (72)
Casetta Celso a Villa Torlonia - Roma	€40,036	€135	79%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (54)
“Lovely loft” Piazza Bologna	€38,101	€109	92%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
OASIS 24sqm charming bright studios	€69,871	€249	74%	1	1	1	€72	✅	✅	❌	N / Y	⭐️ 5 (18)
Nomentana White Apartment by GHOR	€25,257	€106	62%	1	1	2	€52	❌	❌	❌	N / Y	⭐️ 4.4 (34)

Return Metrics

0.54% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,543	€9,087	€13,631	€18,175	€22,719	€45,438	€136,315
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€800,000	€800,000	€800,000	€800,000	€800,000	€800,000	€800,000
Property Appreciation	€24,000	€48,720	€74,181	€100,407	€127,419	€275,133	€1,141,809
Total Return	€828,543	€857,807	€887,813	€918,582	€950,138	€1,120,571	€2,078,125

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.54%

Cap Rate

1.31%

Return on Investment

3.45%

Via Giuseppe Gatti Roma, Lazio, 00162

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€4,543

Annual Profit

1.3%

Cap Rate

0.5%

Cash on Cash

€23,330

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €106/night at 60% occupancy.Projected nightly rate is €127/night at 72% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

€31,357

Avg annual revenue

72%

Avg occupancy rate

€126

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

€40k

€60k

€80k

€4,544

Profit

Revenue

€23,330

Operating Expenses

€12,787

Operating Income

€10,544

Mortgage & Taxes

€6,000

Profit (Cash Flow)

€4,544

€803,058

Cash Investment

Down Payment

€800,000

Renos & Furnishing

€3,058

Total

€803,058

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.54%

Cap Rate

1.31%

Return on Investment

3.45%