BNBCalc Short Term Rental Investment Analysis Via Raoul Chiodelli, , Lazio, 00132

1 bed • 1 bath • 3 guests • €135,000

BNB

Calc

Annual Revenue

€26,594

Profit (Cash Flow)

€12,404

Cap Rate

9.9%

Annual Revenue

€26,594

AirDNA projects €70/night at 61% occupancy ($15,647). Airbtics projects €76/night at 71% occupancy ($19,710). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 86% occupancy rate, €85 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,208	€20,626	€27,067	€36,638
Occupancy	57%	74%	86%	93%
Nightly Rate	€63	€75	€85	€106

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa vacanze Ponte di Nona -Roma	€21,691	€106	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (11)
La Dimora di Manuela	€21,590	€63	91%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4 (6)
Apartment with private parking - Roma Est.	€15,408	€52	78%	1	1	3	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
New and beautiful two-storey house	€15,808	€47	89%	1	2	2	€21	❌	❌	✅	N / Y	⭐️ 4.7 (18)
80 voglia di Relax !	€19,570	€102	52%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (29)
Mini alloggio incantevole a Roma	€8,148	€48	45%	1	1	1	€13	❌	❌	❌	N / Y	⭐️ 5 (93)
Casa in Villa, Tiburtina Valley	€22,897	€92	64%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.9 (13)
LOFT con Terrazzo - By followgreenhouserome	€44,645	€131	92%	1	1	2	€37	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Appartamento a Roma con giardino	€22,176	€90	67%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.2 (12)
La Casetta Di Borghesiana	€15,369	€75	53%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
La casa di Gino	€20,749	€65	86%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 5 (44)
Loft Low Cost	€19,245	€63	82%	1	1	2	€15	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
La Dimora di Sofia	€29,696	€85	95%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
A Casa di Sofia	€27,938	€79	96%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Red house Tiburtina apartment	€15,468	€66	62%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Casa con parcheggio e giardino	€19,381	€83	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Romantico appartamento borghesiana	€15,129	€54	75%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (70)
Casa Ale&Sonia	€41,791	€133	86%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Appartamento Bijou	€14,416	€73	53%	1	1	1	€11	❌	❌	❌	Y / Y	⭐️ 5 (79)
Mini appartamento La Bomboniera	€17,462	€55	87%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (39)
Appartamento Ponte di Nona	€22,098	€63	93%	1	1	4	€21	❌	❌	❌	Y / N	⭐️ 5 (2)
"Graziosarisa" il bilocale vivi Roma LowCost	€10,775	€58	51%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Appartamento Case Rosse	€22,659	€63	99%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamentino in periferia	€20,381	€62	90%	1	1	2	€5	❌	❌	✅	N / Y	⭐️ 4.8 (78)
Appartamento con parcheggio privato al coperto	€16,843	€63	70%	1	2	5	€34	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Cozy Apartments near Tor Vergata University	€21,534	€76	77%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 5 (39)
Bellaroma appartamento elegante vicino UniCamillus	€14,208	€65	58%	1	1	1	€37	❌	❌	❌	N / Y	⭐️ 4.8 (81)
DevHome Roma Est	€23,071	€81	78%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (8)
A few steps from Rome	€19,874	€80	68%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Mauro & Michela \| Rome \| Cozy Home \| Metro at 5min	€23,072	€75	84%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Casa Shanti	€16,416	€107	42%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Appartamento Roma	€22,552	€85	70%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.2 (13)
A 2 passi dalla metro, dotato di tutti i comfort.	€21,668	€80	74%	1	1	3	€31	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Loft indipendente vicino l'Università Torvergata	€19,000	€63	80%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Appartamento grazioso e accogliente con balcone!	€21,888	€107	56%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Intero bilocale a Roma	€21,130	€70	82%	1	1	2	€13	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
appartamento Roma vicino metro c	€22,250	€86	71%	1	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (2)
Casa Fiorenza Countryside	€10,946	€79	36%	1	1	2	€46	✅	✅	✅	Y / Y	⭐️ 4.8 (80)
Apartment Tiburtina/Unicamillus Rome	€15,185	€42	97%	1	1	5	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (21)

Return Metrics

8.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€12,404	€24,808	€37,212	€49,616	€62,020	€124,040	€372,121
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€135,000	€135,000	€135,000	€135,000	€135,000	€135,000	€135,000
Property Appreciation	€4,050	€8,221	€12,518	€16,943	€21,502	€46,428	€192,680
Total Return	€151,454	€168,029	€184,730	€201,559	€218,522	€305,469	€699,802

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.92%

Cap Rate

9.93%

Return on Investment

11.83%

Via Raoul Chiodelli Lazio, 00132

1 bed • 1 bath • 3 guests

Purchase Price

108

Airbnb Investor Score

€12,404

Annual Profit

9.9%

Cap Rate

8.9%

Cash on Cash

€26,594

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €70/night at 61% occupancy.Projected nightly rate is €76/night at 71% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€20,011

Avg annual revenue

71%

Avg occupancy rate

€76

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

€5k

€20k

€30k

€45k

€12,404

Profit

Revenue

€26,594

Operating Expenses

€13,177

Operating Income

€13,417

Mortgage & Taxes

€1,013

Profit (Cash Flow)

€12,404

€139,050

Cash Investment

Down Payment

€135,000

Renos & Furnishing

€0

Closing Costs

€4,050

Total

€139,050

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.92%

Cap Rate

9.93%

Return on Investment

11.83%