BNBCalc Short Term Rental Investment Analysis Via Marco Aurelio, Roma, Lazio, 00184

1 bed • 1 bath • 2 guests • $120,000

BNB

Calc

Annual Revenue

$56,507

Profit (Cash Flow)

$27,386

Cap Rate

29.6%

Annual Revenue

$56,507

AirDNA projects $191/night at 81% occupancy ($56,506). Airbtics projects $177/night at 83% occupancy ($53,657). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 81% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,109	$48,105	$71,009	$117,871
Occupancy	74%	80%	97%	98%
Nightly Rate	$117	$157	$192	$319

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Colosseo Rooftop - Roma d'Amore	$147,052	$444	85%	1	2	1	$97	✅	✅	❌	N / Y	⭐️ 4.7 (120)
Colosseum, Elegant Apartment Luxury A/C renovated	$37,711	$142	70%	1	2	3	$92	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
Colosseo:Cozy loft with Jacuzzi	$107,998	$387	75%	1	2	2	$86	❌	✅	✅	Y / Y	⭐️ 4.9 (81)
"The Nest" Restart Style Studio Apt at Colosseum	$20,191	$55	98%	1	2	2	$43	❌	❌	✅	Y / Y	⭐️ 4.7 (473)
Colosseo, Restart Hidden Gem	$24,256	$66	98%	1	2	2	$43	❌	❌	✅	Y / Y	⭐️ 4.7 (464)
Domus Artemisia Colosseum	$61,220	$177	89%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Colosseo da Flavio... Roma centro storico metro	$25,759	$82	80%	1	1	1	$33	❌	❌	❌	N / Y	⭐️ 4.7 (92)
Apartment with Netflix near the Colosseum & Metro	$44,483	$157	73%	1	1	1	$66	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Charming Colosseum - HOME AND MORE	$33,812	$120	71%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.5 (43)
RomaOpenCityHouse	$71,375	$193	99%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Apartment for couples 300 mt. from the Colosseum	$35,237	$115	76%	1	1	1	$71	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Colosseo - Luxury Apartment with Terrace	$60,917	$219	76%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
CHARMING STUDIO - HOME AND MORE	$36,923	$130	72%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
WINDOWS ON THE COLOSSEUM (sanitized with ozone)	$67,472	$185	97%	1	1	1	$42	❌	❌	❌	Y / Y	⭐️ 4.9 (608)
Secret Garden Apt. Colosseo	$72,579	$192	99%	1	1	1	$48	❌	❌	✅	N / Y	⭐️ 4.8 (326)

Return Metrics

85.98% 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)	$27,386	$54,772	$82,158	$109,544	$136,930	$273,861	$821,585
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000
Down Payment	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Property Appreciation	$3,600	$7,308	$11,127	$15,061	$19,112	$41,269	$171,271
Total Return	$150,986	$182,080	$213,285	$244,605	$276,043	$435,131	$1,112,856

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

85.98%

Cap Rate

29.56%

Return on Investment

100.98%

Via Marco Aurelio Roma, Lazio, 00184

1 bed • 1 bath • 2 guests

Purchase Price

$56,507

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $191/night at 81% occupancy.Projected nightly rate is $177/night at 83% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$56,465

Avg annual revenue

83%

Avg occupancy rate

$177

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

$60k

$105k

$150k

$27,386

Profit

Revenue

$56,507

Operating Expenses

$21,026

Operating Income

$35,481

Mortgage & Taxes

$8,095

Profit (Cash Flow)

$27,386

$31,850

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$4,250

Closing Costs

$3,600

Total

$31,850

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

85.98%

Cap Rate

29.56%

Return on Investment

100.98%