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 Rental Arbitrage Analysis Via Gualtiero Serafino, Roma, Lazio, 00136

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

€74,302

Profit (Cash Flow)

€42,929

Cash on Cash Return

710.5%

Annual Revenue

€74,302

AirDNA projects €238/night at 78% occupancy ($67,779). Airbtics projects €258/night at 79% occupancy ($74,302). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, €258 rate per night.

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

Percentiles25%50%75%90%
Revenue€52,323€70,870€103,068€134,075
Occupancy71%83%92%96%
Nightly Rate€201€231€303€377

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
Alexandra Apartments
€78,153
€227
93%
332€70❌❌✅Y / Y⭐️ 4.5 (7)
Vatican Vibes ID 21528
€92,686
€285
88%
312€46❌❌❌N / Y⭐️ 4.8 (13)
Cozy Vatican Apartment (near metro)
€32,577
€88
100%
312€30❌❌✅Y / Y⭐️ 4.5 (129)
Candia 143 Apartment Luxury
€81,334
€229
97%
333€61❌❌❌Y / Y⭐️ 5 (106)
NEW!!! +11/Persons ST PETER HOLIDAY IN STYLE
€112,518
€516
59%
333€181❌❌❌Y / Y⭐️ 5 (58)
Big Johnny B
€64,950
€347
51%
331€25❌❌❌N / Y⭐️ 4.8 (37)
La casa di andrea ai Musei Vaticani 1
€61,748
€203
82%
312€50❌❌❌Y / Y⭐️ 4.5 (50)
La Residenza degli Angeli
€89,026
€377
64%
334€61❌❌❌Y / N⭐️ 4.7 (18)
DomusFebo |Telesio Suites
€66,312
€216
83%
312€81❌❌✅N / Y⭐️ 5 (5)
"RomeKindHome" Vatican (3 private Baths & balcony)
€50,949
€211
65%
333€120❌❌❌Y / Y⭐️ 4.8 (70)
Beatiful Apartment vaticanum 67
€47,271
€280
46%
334€30❌❌❌Y / Y⭐️ 4.5 (12)
4BNB - Otello
€91,782
€261
94%
331€110❌❌❌Y / Y⭐️ 3.9 (26)
LUXURY APT - NINA'S LUXURY APARTMENT
€146,204
€442
90%
332€65❌❌❌N / Y⭐️ 4.9 (55)
Vaticanum67 Apartment near metro of Vatican museum
€44,936
€299
41%
334€30❌❌❌Y / Y⭐️ 4.2 (20)
Maison Rizzo 3-bedroom apartment
€41,681
€171
63%
322€110❌❌❌Y / Y⭐️ 4.8 (57)
Apartment The Terraces - Vatican
€76,451
€248
84%
323€50❌❌❌Y / Y⭐️ 4.8 (236)
Alloggio turistico Bragadin75 in Vaticano
€129,570
€381
93%
322€0❌❌❌Y / Y⭐️ 4.9 (12)
Big apartment close to the Vatican
€68,163
€202
92%
322€61❌❌❌Y / Y⭐️ 4.8 (135)
The house of St. Peter
€70,725
€201
96%
323€61❌❌❌Y / Y⭐️ 4.8 (184)
A Casa di Lucia
€105,209
€364
79%
322€0❌❌❌Y / Y⭐️ 4.8 (150)
Big Triumph Apartment
€81,944
€230
95%
323€70❌❌❌Y / Y⭐️ 4.2 (77)
The Vatican Sun
€68,757
€231
80%
322€116❌❌✅Y / Y⭐️ 4.8 (36)
Rizzo St. Peter apartment
€100,650
€317
86%
322€61❌❌✅Y / Y⭐️ 4.7 (41)
Appartamento e quadri ai Musei Vaticani
€27,274
€151
46%
321€76❌❌✅Y / Y⭐️ 4.5 (19)
Attico tra Vaticano e Gemelli
€60,462
€231
71%
322€50❌❌❌Y / Y⭐️ 5 (3)
Vatican Fashion Home
€115,130
€369
85%
322€61❌❌❌Y / Y⭐️ 5 (45)
Large bright flat 10min from Vatican Museum
€45,981
€154
77%
323€129❌❌❌Y / Y⭐️ 4.8 (134)
Home in Rome
€45,639
€126
99%
322€0❌❌❌Y / Y⭐️ 5 (121)
Appartamento Rome - Ary's Vatican Holiday Home
€92,817
€329
77%
332€0❌❌❌Y / Y⭐️ 5 (37)
Vatican Appartment At
€56,862
€232
66%
321€50❌✅✅Y / Y⭐️ 4.3 (58)
Design Apartment - 10 min from Vatican Museum
€146,556
€406
98%
332€101❌❌❌N / Y⭐️ 5 (6)
The house at the Vatican, comfortable and cozy
€54,898
€208
71%
322€61❌❌✅Y / Y⭐️ 5 (21)
Vatican Charm House
€58,326
€193
80%
322€86❌❌❌Y / Y⭐️ 4.8 (15)
King Vatican Apartment
€43,070
€136
85%
331€81❌❌❌N / Y⭐️ 3 (3)
Sofia's Vatican Garden Apartment
€92,455
€274
89%
322€121❌❌❌Y / Y⭐️ 4.9 (25)
Vatican Flower Apartment
€60,632
€180
92%
312€0❌❌❌Y / Y⭐️ 0 (15)
Quiet Apartment w Garden, Family home
€62,077
€176
96%
324€50❌❌❌Y / Y⭐️ 4.9 (24)
Le Piazze di Roma B&B
€93,168
€299
85%
333€50❌❌❌N / Y⭐️ 0 (0)
Pop Window at the Vatican Museums near metro
€76,318
€284
73%
323€60❌❌❌Y / Y⭐️ 5 (18)
prati flowers’ market - vatican house
€66,340
€237
76%
323€45❌✅✅Y / Y⭐️ 4.7 (74)

Return Metrics

710.49% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€42,928€85,857€128,786€171,715€214,643€429,287€1,287,863
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€0€0€0€0€0€0€0
Total Return€42,928€85,857€128,786€171,715€214,643€429,287€1,287,863

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

710.49%

Payback Period Days

51

Return on Investment

710.49%

property-location

Via Gualtiero Serafino Roma, Lazio, 00136

3 bed • 2 bath • 6 guests

€74,302

Annual Revenue

BNBCalc predicts this property will get $258 per night with 79% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 61% of comparables

Top 41% 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.

€75,040

Avg annual revenue

79%

Avg occupancy rate

€257

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

€25k

€65k

€105k

€150k

Sign up to see the data on 40 all comparables

€42,929

Profit

Revenue

€74,302

Operating Expenses

€16,973

Operating Income

€57,329

Net Effective Rent

€14,400

Profit (Cash Flow)

€42,929

€6,042

Cash Investment

Renos & Furnishing

€5,949

Setup Costs

€93

Total

€6,042

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

710.49%

Payback Period Days

51

              🤩

              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