BNBCalc Short Term Rental Investment Analysis Via Raimondo Montecuccoli, Roma, Lazio, 00176

1 bed • 1 bath • 3 guests • $240,000

BNB

Calc

Annual Revenue

$27,086

Profit (Cash Flow)

$651

Cap Rate

5.6%

Annual Revenue

$27,086

AirDNA projects $103/night at 72% occupancy ($27,086). Airbtics projects $92/night at 82% occupancy ($27,554). Airbtics predicts this property will perform in the 33% revenue percentile

BNB Calc projects a 72% occupancy rate, $103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,069	$38,503	$52,595	$86,639
Occupancy	73%	83%	91%	98%
Nightly Rate	$93	$125	$155	$237

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Suite Art Pigneto	$33,240	$100	90%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casa Pesa 2 rooms 2 baths Rome center	$31,211	$102	81%	2	2	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (16)
Classy Cosy 2 Bedrooms 2 Ensuite Bathrooms	$40,174	$170	63%	2	2	3	$97	❌	❌	❌	N / Y	⭐️ 4.9 (180)
Bright and cozy flat in Pigneto	$68,904	$235	79%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
iFlat \| Pigneto Design Apartment	$25,958	$72	85%	2	2	2	$156	❌	❌	❌	Y / Y	⭐️ 4.3 (77)
Appartamento spazioso e moderno vicino alla Metro	$43,519	$172	65%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (8)
Flatinrome Pigneto	$70,023	$273	67%	2	2	1	$162	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Pigneto Rooftop	$57,327	$188	83%	2	2	2	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (152)
Armando's house in Pigneto!	$43,037	$135	87%	2	2	2	$43	❌	❌	❌	N / Y	⭐️ 5 (31)
Beautiful new design flat/street parking	$38,751	$148	70%	2	2	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (10)
A casa di Catia	$32,609	$132	67%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (12)
Roma Casa al Pigneto	$36,961	$108	91%	2	1	2	$38	❌	❌	❌	N / Y	⭐️ 4.8 (426)
Camilla’s Terrace Apartment Rome_Pigneto	$47,827	$142	91%	2	1	4	$59	❌	❌	❌	Y / Y	⭐️ 4.7 (65)
VERA ROMA · Pigneto · Metro Tram AC WiFi Netflix	$115,905	$348	91%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (74)
Liber's Domus house in Rome Pigneto Metro C	$28,914	$90	86%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (110)
Apartment with Terrace in the Heart of Pigneto	$42,713	$123	94%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
charming loft in central Rome	$38,942	$133	80%	2	2	6	$108	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
casa con cortile privato, Isola pedonale Pigneto	$33,923	$105	88%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.7 (162)
Intero alloggio, Home pigneto	$36,315	$121	82%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
Delizioso bilocale al Pigneto	$46,423	$128	98%	2	1	3	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (510)
The Subway Apartment / Entire Apartment	$45,295	$123	100%	2	1	3	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Casa Pigneto	$27,002	$92	76%	2	1	2	$54	❌	❌	✅	N / Y	⭐️ 4.4 (41)
Lovely apartment in Pigneto District, Rome	$22,304	$65	92%	2	1	3	$53	❌	❌	❌	Y / Y	⭐️ 4.6 (83)
Appartamento Gentile Terrace Pigneto	$39,392	$138	75%	2	4	1	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
We Home - Beautiful Pigneto Roma	$73,315	$211	91%	2	2	1	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Welcome to my apartment of Pigneto	$26,352	$72	100%	2	1	3	$38	❌	❌	❌	Y / Y	⭐️ 4.7 (86)
Nice and Cozy Apartment	$18,183	$72	69%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (215)
Flat for 4@Pigneto_Subway C	$18,044	$64	76%	2	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (178)
Le Volute cozy flat in Pigneto	$21,409	$69	84%	2	1	2	$43	❌	❌	✅	N / Y	⭐️ 5 (141)
Happy house	$45,411	$132	94%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
pigneto dreams rooms	$24,839	$174	39%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Grazioso appartamento al Pigneto	$40,140	$131	82%	2	1	2	$81	❌	❌	❌	N / Y	⭐️ 4.8 (16)
Rome 66 apartments	$31,842	$87	100%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Flat in Rome Center Balcony closer Metro 150m	$67,632	$264	70%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 0 (7)
B&B HappyHome Roma	$21,228	$58	100%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (37)
Art&Atmosphere in Pigneto	$77,368	$302	70%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
La casa di Mela al Pigneto	$50,696	$151	88%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Mansarda con terrazza verde	$16,305	$99	45%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.2 (8)
your nest in the artists quarter	$35,401	$109	88%	2	1	2	$33	❌	❌	❌	Y / Y	⭐️ 5 (15)
Appartamento a Roma	$26,834	$94	78%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

1.11% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$651	$1,302	$1,953	$2,605	$3,256	$6,513	$19,539
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$191,999	$191,999	$191,999	$191,999	$191,999	$191,999	$191,999
Down Payment	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000
Property Appreciation	$7,200	$14,616	$22,254	$30,122	$38,225	$82,539	$342,542
Total Return	$247,851	$255,918	$264,208	$272,727	$281,482	$329,053	$602,082

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.11%

Cap Rate

5.6%

Return on Investment

19.23%

Via Raimondo Montecuccoli Roma, Lazio, 00176

1 bed • 1 bath • 3 guests

Purchase Price

$27,086

Annual Revenue

This property is projected to be in the top 33% revenue percentile compared to similar properties nearby.
AirDNA projects $103/night at 72% occupancy ($27,086.49). Airbtics projects $92/night at 82% occupancy ($27,554).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

$41,041

Avg annual revenue

81%

Avg occupancy rate

$138

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

$50k

$80k

$115k

$651

Profit

Revenue

$27,086

Operating Expenses

$13,636

Operating Income

$13,451

Mortgage & Taxes

$12,800

Profit (Cash Flow)

$651

$58,388

Cash Investment

Down Payment

$48,000

Renos & Furnishing

$3,188

Closing Costs

$7,200

Total

$58,388

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.11%

Cap Rate

5.6%

Return on Investment

19.23%