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 Luigi Angeloni, Roma, Lazio, 00149

2 bed β€’ 2 bath β€’ 5 guests β€’ $90

BNB

Calc

Annual Revenue

$17,824

Profit (Cash Flow)

$5,202

Cap Rate

5785.9%

Annual Revenue

$17,824

AirDNA projects $153/night at 64% occupancy ($35,764). Airbtics projects $157/night at 73% occupancy ($41,860). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $61 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,783$36,700$56,424$98,908
Occupancy69%76%80%89%
Nightly Rate$101$130$190$299

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
Casa-vacanze in zona Portuense - Villa Bonelli

No image available

$17,790
$61
78%
215$43❌❌❌Y / Y⭐️ 5 (62)
La casa di ELE

No image available

$35,751
$132
74%
211$0❌❌❌Y / Y⭐️ 5 (91)
The Libra Nordic Home

No image available

$37,141
$124
80%
213$32❌❌❌N / Y⭐️ 4.9 (15)
G&C's Apartment

No image available

$40,661
$341
31%
211$75βŒβŒβœ…Y / Y⭐️ 4.9 (54)
Accogliente Appartamento a 2 Passi Dal Forlanini

No image available

$76,772
$276
76%
211$0❌❌❌Y / Y⭐️ 5 (26)
GUEST HOUSE NEAR THE CENTER

No image available

$19,497
$79
67%
214$38βŒβŒβœ…Y / Y⭐️ 4.8 (99)
Confortevole e vicino al centro

No image available

$31,318
$98
86%
212$43βŒβœ…βŒY / Y⭐️ 4.8 (38)
Oasi Urbana: Confort e Stile

No image available

$59,570
$182
89%
213$43❌❌❌Y / Y⭐️ 5 (4)
NICOLHOME - Appartamento ottimamente collegato

No image available

$21,252
$75
77%
214$13❌❌❌Y / Y⭐️ 4.9 (25)
Alloggio incantevole a Roma, ambiente romantico

No image available

$36,275
$133
73%
222$32βŒβŒβœ…N / Y⭐️ 5 (17)
Appartamento ristrutturato e ben collegato

No image available

$38,900
$215
49%
212$32βŒβŒβœ…Y / Y⭐️ 5 (10)
Modern apartment in Portuense

No image available

$45,387
$131
93%
212$33❌❌❌Y / Y⭐️ 5 (57)
Vivi a Roma: Big flat full comfort

No image available

$40,815
$125
88%
222$27❌❌❌Y / Y⭐️ 5 (36)
Lori House

No image available

$94,197
$314
80%
211$70❌❌❌Y / Y⭐️ 4 (4)
The house of LuLaLi

No image available

$25,829
$90
76%
212$43❌❌❌Y / Y⭐️ 5 (31)
Quinto Piano, Penthouse with panoramic view

No image available

$36,804
$173
56%
221$65❌❌❌Y / Y⭐️ 5 (23)
Gaston House ampio appartamento

No image available

$25,287
$113
59%
212$73βŒβŒβœ…Y / Y⭐️ 4.4 (8)
A stylish flat with a magic garden

No image available

$44,551
$148
81%
222$48βŒβŒβœ…Y / Y⭐️ 4.8 (154)
Appartamento funzionale a Roma

No image available

$70,698
$225
84%
222$54❌❌❌Y / Y⭐️ 5 (91)
-Portside Aparthotel- 2 bedroom with terrace

No image available

$90,842
$340
73%
211$0❌❌❌N / Y⭐️ 5 (12)
A Casa di Enea - NextStop Trastevere

No image available

$36,484
$122
79%
222$65❌❌❌Y / Y⭐️ 5 (19)
Casa Gioia

No image available

$19,505
$130
38%
212$59❌❌❌Y / Y⭐️ 4.8 (7)
Comodo appartamento per 5 con A/C e WiFi

No image available

$39,380
$129
79%
222$86❌❌❌Y / Y⭐️ 4.6 (15)
Casa vacanza a Roma zona magliana

No image available

$29,932
$87
94%
221$0βŒβŒβœ…N / Y⭐️ 4.8 (203)
Romantic corner near Trastevere

No image available

$20,159
$72
75%
212$32❌❌❌Y / Y⭐️ 4.5 (75)
Appartamento Flora

No image available

$30,315
$115
71%
223$54❌❌❌Y / Y⭐️ 5 (40)
Aparthotel Portside 2 bedroom

No image available

$99,127
$366
74%
211$0❌❌❌N / N⭐️ 4 (1)
AmoRoma Holiday

No image available

$36,320
$138
71%
221$38βŒβŒβœ…N / Y⭐️ 5 (33)
Roma Attico panoramico Whitecate

No image available

$45,920
$157
79%
213$33❌❌❌Y / Y⭐️ 4.9 (26)
Oderisi Crossroads

No image available

$53,443
$298
49%
211$0βŒβŒβœ…Y / Y⭐️ 5 (1)
cozy apartment 15 minutes from the center of Rome

No image available

$35,838
$102
96%
212$0βŒβŒβœ…Y / Y⭐️ 5 (21)
Rome - Monteverde Villa Bonelli

No image available

$28,847
$84
93%
211$27βŒβœ…βœ…Y / Y⭐️ 4.7 (127)
ImmaHoliday Trastevere-Marconi

No image available

$34,530
$120
77%
212$43❌❌❌Y / N⭐️ 4.8 (65)
Nice apartment with deck terrace

No image available

$11,297
$49
63%
213$0❌❌❌Y / Y⭐️ 0 (0)
Warm & Pleasant apartment int. 2

No image available

$28,098
$93
80%
215$54❌❌❌Y / Y⭐️ 4.2 (13)
Enjoy Luxury Apartment Roma

No image available

$25,729
$128
53%
211$33βŒβŒβœ…Y / Y⭐️ 4.5 (9)
[Roma Erre Apartment] - Roma

No image available

$60,609
$230
72%
211$0❌❌❌N / N⭐️ 0 (5)
Casa Anna (Colli Portuensi)

No image available

$42,287
$130
87%
215$65❌❌❌Y / Y⭐️ 4.8 (43)
A GREEN OASIS IN ROME CITY

No image available

$64,522
$247
70%
223$54❌❌❌Y / Y⭐️ 4.8 (15)
Interno 21

No image available

$36,478
$146
66%
221$43βŒβŒβœ…Y / Y⭐️ 5 (34)

Return Metrics

106.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,202$10,404$15,607$20,809$26,012$52,024$156,074
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$71$71$71$71$71$71$71
Down Payment$18$18$18$18$18$18$18
Property Appreciation$2$5$8$11$14$30$128
Total Return$5,295$10,500$15,705$20,911$26,116$52,145$156,292

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

106.24%

Cap Rate

5,785.86%

Return on Investment

106.32%

property-location

Via Luigi Angeloni Roma, Lazio, 00149

2 bed β€’ 2 bath β€’ 5 guests

52037

Airbnb Investor Score

$5,202

Annual Profit

5785.9%

Cap Rate

106.2%

Cash on Cash

$17,824

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $153/night at 64% occupancy ($35,764.69). Airbtics projects $157/night at 73% occupancy ($41,860).

Top 31% of comparables

Top 96% 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.

$41,703

Avg annual revenue

73%

Avg occupancy rate

$157

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$40k

$70k

$100k

Sign up to see the data on 40 all comparables

$5,202

Profit

Revenue

$17,824

Operating Expenses

$12,617

Operating Income

$5,207

Mortgage & Taxes

$5

Profit (Cash Flow)

$5,202

$4,897

Cash Investment

Down Payment

$18

Renos & Furnishing

$4,876

Closing Costs

$3

Total

$4,897

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

106.24%

Cap Rate

5,785.86%

Profit (Cummulative)

$5,202

$72

$4,876

$3

$0

Total Gain

$5,206