BNBCalc Short Term Rental Cohost Analysis Via Livio Pentimalli, Roma, Lazio, 00136

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Owner income

$23,229

Per year

This Airbnb could earn an additional

$2,689

Per month vs a Long-Term Rental

Annual Revenue range

$34,169 - $63,214

Annual Revenue

$32,262

AirDNA projects $105/night at 56% occupancy ($21,476). Airbtics projects $121/night at 73% occupancy ($32,262). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 73% occupancy rate, $121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,871	$34,169	$46,768	$63,214
Occupancy	61%	78%	90%	94%
Nightly Rate	$97	$118	$139	$180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ginevra Luxury New Classic Apartment close Vatican	$27,823	$110	66%	1	2	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cosy and lovely place to stay	$25,254	$92	75%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Vatican Balduina premium apartment	$35,215	$185	49%	1	2	3	$76	❌	❌	❌	Y / Y	⭐️ 5 (6)
Alfredo Luxury house	$28,901	$224	35%	1	0	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cozy apartment, quiet courtyard	$25,779	$123	57%	1	2	5	$27	❌	❌	❌	Y / Y	⭐️ 4.2 (20)
Festus Avenius Balduina loft	$28,074	$98	76%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (44)
Bellissimo appartamento vicino a San Pietro	$40,206	$138	79%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (26)
Attico allo Zodiaco	$20,334	$86	59%	1	2	2	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Casa Lupina	$20,465	$164	33%	1	1	2	$22	❌	✅	✅	Y / Y	⭐️ 4.8 (6)
Fiorella's Terrace	$41,257	$145	77%	1	2	3	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Casa Q	$23,278	$100	62%	1	1	2	$48	❌	❌	✅	Y / Y	⭐️ 5 (86)
Elegante suite a 14 minuti da Città del Vaticano!	$32,963	$103	83%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (79)
Luxury apt front of Villa Miani Rome Cavalieri	$63,367	$237	72%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (3)
A casa di Francesca, Nuovo Bilocale zona Balduina	$46,152	$132	94%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (33)
Small studio flat for a small price in Rome center	$22,136	$63	96%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.6 (62)
La Casa di Lo near Vatican	$33,593	$149	61%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Suite Belsito	$22,889	$118	53%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (19)
Beautiful apartment close to Vatican and Metro A	$18,255	$122	38%	1	1	4	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Vatican-Balduina Apartment	$39,198	$119	90%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (28)
Cheap&chic! Rome at your fingertips!	$23,255	$68	93%	1	1	3	$33	❌	❌	❌	Y / Y	⭐️ 4.9 (174)
"AlGemelli1" - x4 Wi-Fi A/C private parking	$36,336	$101	95%	1	1	2	$81	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
inVATICAN Bed&Breakfast	$29,524	$125	64%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (4)
Vatican Home Holidays	$60,757	$180	91%	1	1	1	$31	❌	❌	❌	N / Y	⭐️ 4.7 (27)
New Capital House	$21,082	$58	99%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (140)
Romamor Home! New apartment close to metro station	$33,775	$107	85%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Home Vatican Oasis	$34,004	$95	95%	1	1	1	$54	❌	❌	✅	Y / Y	⭐️ 5 (26)
Romana House - Vatican District	$30,694	$97	86%	1	1	2	$27	❌	❌	❌	N / Y	⭐️ 4.8 (148)
cozy apartment with patio, Vatican, wifi	$31,476	$100	86%	1	1	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (71)
All you need in Rome. Nice and cozy small flat	$21,828	$63	94%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Casa Francesca zona Gemelli	$32,151	$96	91%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
MM - casa con giardino e parcheggio privato	$56,661	$189	80%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Vintage house Vatican City with the terrace	$40,825	$118	92%	1	1	2	$86	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
The eagle's nest	$15,812	$120	36%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Balduina nice apartment close to Vatican City	$32,410	$99	88%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (91)
Gemelli Appartamenti - Montenotte	$30,754	$112	74%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (41)
La terrazza di Platone - Private Parking space	$35,986	$155	63%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Roma centro, San Pietro Vaticano Casa con terrazza	$37,312	$122	83%	1	1	3	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (142)
Intero alloggio: appartamento	$28,811	$164	48%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (24)
Vatican Balduina boutique apartment	$29,983	$128	64%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Best rest with less	$22,577	$71	86%	1	1	3	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (51)

Via Livio Pentimalli Roma, Lazio, 00136

1 bed • 1 bath • 2 guests

$32,262

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $105/night at 56% occupancy.Projected nightly rate is $121/night at 73% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$32,028

Avg annual revenue

73%

Avg occupancy rate

$121

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

$15k

$30k

$45k

$65k

$6,452

Profit

Revenue

$32,262

Cleaning

$3,925

Cohost commission

$6,452

Owner payout

$23,229

$0

Cash Investment

Renos & Furnishing

Total