BNBCalc Short Term Rental Investment Analysis Via Santamaura, Roma, Lazio, 00192

2 bed • 1 bath • 4 guests • €85,000

BNB

Calc

Annual Revenue

€52,566

Profit (Cash Flow)

€27,693

Cap Rate

39.3%

Annual Revenue

€52,566

AirDNA projects €180/night at 80% occupancy ($52,565). Airbtics projects €193/night at 82% occupancy ($57,921). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, €180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€36,260	€55,102	€86,660	€105,383
Occupancy	76%	86%	93%	98%
Nightly Rate	€129	€173	€252	€290

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Vatican Museum] LoveHome Flat Premium&Comfort	€51,241	€182	75%	2	2	1	€49	❌	❌	❌	Y / Y	⭐️ 4.9 (158)
Catherine's Home near Vatican City - Rione Prati	€40,499	€106	98%	2	2	1	€67	❌	❌	❌	Y / Y	⭐️ 5 (97)
Domus Camilla	€99,373	€290	93%	2	2	2	€29	❌	❌	✅	Y / N	⭐️ 4.9 (8)
Vatican Stairs Holiday Home	€51,516	€176	79%	2	0	2	€49	❌	❌	✅	N / Y	⭐️ 4.8 (17)
My home your home	€53,830	€170	84%	2	2	1	€43	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Leone Vatican House	€87,999	€239	98%	2	2	1	€77	❌	❌	✅	N / Y	⭐️ 5 (1)
Le Narcise alloggio intero vicino al Vaticano.	€39,993	€134	80%	2	2	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (101)
BDC - The Choice, your 2-Bdr Apt	€47,895	€145	88%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Saint Peter view 2BD 2BA City View	€23,553	€88	73%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Domitia Vatican Suite	€43,289	€121	97%	2	2	2	€58	❌	❌	✅	N / Y	⭐️ 5 (89)
Esclusivo Appartamento a 200M dal VATICANO	€37,111	€130	77%	2	2	2	€34	❌	❌	✅	N / Y	⭐️ 4.5 (78)
HomeHouse Giulio Cesare - San Pietro	€95,407	€290	90%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Next to the Vaticano, Metro, wi fi	€36,456	€110	89%	2	2	3	€97	❌	❌	❌	Y / Y	⭐️ 5 (61)
RentalinRome - Apartment near the Vatican Museums	€46,082	€170	73%	2	2	2	€88	❌	❌	❌	Y / Y	⭐️ 5 (23)
La Goletta Vatican - La tua casa ai Musei Vaticani	€56,411	€207	74%	2	2	2	€58	❌	❌	✅	Y / Y	⭐️ 5 (45)
Tolemaide 12 HolidayHouse	€23,227	€79	80%	2	2	3	€46	❌	❌	❌	Y / Y	⭐️ 5 (149)
Vatican Santa Maura 49	€87,211	€257	92%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 4.4 (26)
Musei Vaticani Stylish Apartment	€35,821	€102	94%	2	2	1	€97	❌	❌	❌	Y / Y	⭐️ 4.3 (92)
Appartamento via Otranto	€49,103	€196	67%	2	2	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (4)
Appartamento per 4. 2 Bagni	€47,664	€144	90%	2	2	3	€58	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
[Perfect For Families] 100 mt from Vatican Museums	€51,996	€167	83%	2	2	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (84)
Vatican Memories Apartment	€67,088	€188	96%	2	2	2	€58	❌	❌	❌	N / Y	⭐️ 5 (145)
private apartment, 1 minut from Vatican	€80,699	€282	77%	2	3	3	€87	❌	❌	❌	Y / Y	⭐️ 5 (36)
Rental in Rome 2 bedrooms / 2 bathrooms - Vatican	€54,341	€170	86%	2	2	3	€83	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Modern and spacious aprtament near St. Peter	€88,084	€254	94%	2	2	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (6)
SYLVIA STYLISH VATICAN SUITES	€62,941	€184	92%	2	2	3	€58	❌	❌	❌	Y / Y	⭐️ 4.9 (296)
Isabella Vatican House	€38,411	€117	88%	2	2	2	€53	❌	❌	❌	N / Y	⭐️ 4.8 (120)
alloggio Tunisi	€45,761	€125	100%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (283)
The Best Rent - Cozy apartment close to San Pietro	€147,875	€478	80%	2	2	1	€203	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Vatican R(h)ome	€24,880	€252	26%	2	2	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (1)
Musei Vaticani Holidays	€73,870	€240	83%	2	2	2	€58	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
Vatican museums cozy apt x6	€24,134	€64	99%	2	2	1	€92	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
Lovely R(h)ome	€46,689	€202	62%	2	2	2	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Rome 2gether!	€48,398	€150	87%	2	2	4	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
UN CAFFE' SUL BALCONE 2	€32,158	€119	74%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (165)
Da Zia Renata al 46	€89,366	€274	89%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (41)
Lovely House-Rome Vaticano	€53,558	€145	100%	2	2	3	€63	❌	❌	❌	Y / Y	⭐️ 5 (176)
Vatican Suite Tolemaide WI-FI Optical Fiber	€51,135	€273	51%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Vatican Museum · Domus Elide · A/C · by Homy Host	€153,915	€438	96%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Gourgeous flat near S.Peter	€72,449	€313	63%	2	2	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

110.01% 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)	€27,693	€55,386	€83,080	€110,773	€138,466	€276,933	€830,800
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€68,000	€68,000	€68,000	€68,000	€68,000	€68,000	€68,000
Down Payment	€17,000	€17,000	€17,000	€17,000	€17,000	€17,000	€17,000
Property Appreciation	€2,550	€5,176	€7,881	€10,668	€13,538	€29,232	€121,317
Total Return	€115,243	€145,563	€175,961	€206,441	€237,005	€391,166	€1,037,117

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

110.01%

Cap Rate

39.32%

Return on Investment

123.46%

Via Santamaura Roma, Lazio, 00192

2 bed • 1 bath • 4 guests

Purchase Price

€52,566

Annual Revenue

BNBCalc predicts this property will get $193 per night with 82% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€59,035

Avg annual revenue

82%

Avg occupancy rate

€194

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

€65k

€110k

€155k

€27,693

Profit

Revenue

€52,566

Operating Expenses

€19,139

Operating Income

€33,427

Mortgage & Taxes

€5,734

Profit (Cash Flow)

€27,693

€25,172

Cash Investment

Down Payment

€17,000

Renos & Furnishing

€5,622

Closing Costs

€2,550

Total

€25,172

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

110.01%

Cap Rate

39.32%

Return on Investment

123.46%