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 Piero Foscari, Rome, Metropolitan City of Rome Capital, Italy

2 bed • 1 bath • 1 guests • €255,000

BNB

Calc

Annual Revenue

€44,666

Profit (Cash Flow)

€27,481

Cap Rate

11.5%

Annual Revenue

€44,666

AirDNA projects €110/night at 64% occupancy ($25,677). Airbtics projects €119/night at 69% occupancy ($29,888). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 85% occupancy rate, €144 rate per night.

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

Percentiles25%50%75%90%
Revenue€21,608€31,535€45,842€52,978
Occupancy60%72%85%89%
Nightly Rate€97€118€144€158

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
Giulia Home Apartment Roma
€22,152
€158
36%
211€47❌❌❌Y / Y⭐️ 5 (11)
Terrace Apartment Rome
€38,056
€118
85%
211€63❌❌❌Y / Y⭐️ 4.5 (52)
Appartamento Roma
€35,856
€144
66%
213€42❌❌❌Y / Y⭐️ 5 (4)
Limacino a Roma
€39,878
€128
83%
212€32❌❌✅Y / Y⭐️ 0 (2)
Modern, delightful, welcoming. Subway Conca d'oro
€33,211
€122
73%
212€37❌❌❌Y / Y⭐️ 5 (47)
Ampio appartamento con Piscina e campo da Tennis
€41,379
€147
75%
222€68✅❌❌Y / Y⭐️ 5 (23)
Via Gentiloni 40 Metro Jonio
€27,422
€136
51%
213€63❌✅✅Y / Y⭐️ 5 (8)
App. a 50 mt dalla Metro Jonio it058091c2639gtj9d
€37,571
€117
88%
212€0❌❌✅Y / Y⭐️ 5 (78)
Roma - Abitazione nel Cuore di Città Giardino
€33,535
€148
60%
212€52❌❌❌Y / Y⭐️ 5 (40)
Attico Luminoso e Tranquillo: il Rifugio Perfetto
€31,819
€98
87%
224€37❌❌❌Y / Y⭐️ 5 (28)
Home Sweet Home Rome
€23,643
€72
89%
213€47❌❌❌Y / Y⭐️ 5 (45)
Graziosa bomboniera nel cuore del Tufello
€24,549
€105
63%
222€37❌❌❌Y / Y⭐️ 5 (77)
Alloggio Parco delle Valli
€47,994
€192
68%
223€31❌❌❌Y / Y⭐️ 4.9 (24)
Casa Nuovo Salario
€17,164
€85
54%
213€52❌❌❌Y / Y⭐️ 5 (26)
Casa di Massimo
€36,162
€128
77%
221€0❌❌❌N / Y⭐️ 5 (36)
[Conca D'Oro] Elegante e Luminoso: Metro Adiacente
€36,863
€159
60%
221€74❌❌✅Y / Y⭐️ 5 (31)
Domus metro B1
€33,173
€122
74%
213€0❌❌❌Y / Y⭐️ 5 (18)
Appartamento Le Valli
€29,793
€103
79%
212€0❌❌❌N / Y⭐️ 5 (19)
La Conca D'Oro - Comodo, near the metro
€30,082
€87
95%
212€0❌❌✅Y / Y⭐️ 5 (52)
Intero appartamento
€31,060
€94
90%
212€0❌❌❌Y / Y⭐️ 5 (4)
Civico 13
€33,792
€91
100%
213€42❌❌❌Y / Y⭐️ 5 (28)
Casa Vacanze Bellezza di Roma
€26,313
€106
60%
214€84❌❌❌Y / Y⭐️ 5 (31)
Rome Montesacro Best Apartment
€31,062
€118
70%
212€36❌❌❌Y / Y⭐️ 5 (27)
SLB House - Metro B1
€28,457
€90
86%
212€0❌❌❌Y / Y⭐️ 5 (11)
[Roma Nord * * * * *] Metro B
€30,527
€126
66%
211€0❌❌✅Y / Y⭐️ 5 (12)
Gaia's apt near Università Pontificia Salesiana
€18,882
€85
61%
213€0❌❌❌Y / Y⭐️ 5 (16)
cozy apt.garden bbq near subway
€17,246
€127
37%
222€0❌❌✅Y / N⭐️ 5 (7)
Quiet appartament near the metro
€39,547
€166
65%
221€0❌❌✅Y / Y⭐️ 5 (3)
Città Giardino Sunset Apartment
€29,971
€105
78%
213€0❌❌❌Y / Y⭐️ 5 (19)
Cozy flat in Nuovo Salario with a green view
€25,396
€84
83%
226€42❌❌❌Y / Y⭐️ 4.6 (20)
Appartamento • Nuovo Salario
€34,872
€118
81%
222€0❌❌✅Y / Y⭐️ 5 (13)
Casa Milù luminoso appartamento
€39,472
€125
86%
212€0❌❌❌Y / N⭐️ 5 (1)
Metro B1 - Soggiorna nella Roma dei Sogni
€28,946
€110
72%
212€0❌❌✅Y / Y⭐️ 5 (8)
Monte Cervialto 82
€19,851
€58
93%
21.530€0❌❌❌Y / N⭐️ 0 (1)
Jonio Retreat - 1 min walk from subway station
€34,965
€152
63%
211€0❌❌✅Y / Y⭐️ 5 (1)
Terrace Apartment Nuovo Salario
€31,621
€98
88%
212€0❌❌❌Y / Y⭐️ 5 (4)
Lovely apartment in Rome near Jonio
€18,724
€75
68%
2231€32❌❌❌Y / Y⭐️ 0 (1)

Return Metrics

16.63% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€27,481€54,962€82,443€109,925€137,406€274,813€824,439
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€102,000€102,000€102,000€102,000€102,000€102,000€102,000
Down Payment€153,000€153,000€153,000€153,000€153,000€153,000€153,000
Property Appreciation€7,650€15,529€23,645€32,004€40,614€87,698€363,951
Total Return€290,131€325,492€361,089€396,930€433,021€617,511€1,443,391

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.63%

Cap Rate

11.52%

Return on Investment

23.55%

property-location

Via Piero Foscari Roma, Lazio, 00139

2 bed • 1 bath • 1 guests

126

Airbnb Investor Score

€20,693

Annual Profit

11.5%

Cap Rate

16.6%

Cash on Cash

€44,666

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is €110/night at 64% occupancy.Projected nightly rate is €119/night at 69% occupancy.

Top 26% of comparables

Top 26% 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.

€29,485

Avg annual revenue

69%

Avg occupancy rate

€119

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

€10k

€25k

€35k

€50k

Sign up to see the data on 40 all comparables

€27,481

Profit

Revenue

€44,666

Operating Expenses

€15,272

Operating Income

€29,394

Mortgage & Taxes

€1,913

Profit (Cash Flow)

€27,481

€157,557

Cash Investment

Down Payment

€153,000

Renos & Furnishing

€4,557

Total

€157,557

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.63%

Cap Rate

11.52%

Profit (Cummulative)

€27,481

€102,000

€4,557

€7,650

€0

Total Gain

€38,911

🤩

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