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

2 bed • 2 bath • 6 guests • €530,000

BNB

Calc

Annual Revenue

€75,859

Profit (Cash Flow)

€53,694

Cap Rate

10.9%

Annual Revenue

€75,859

AirDNA projects €185/night at 75% occupancy ($50,617). Airbtics projects €206/night at 80% occupancy ($60,200). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, €260 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€43,650	€58,593	€81,626	€107,163
Occupancy	71%	81%	89%	98%
Nightly Rate	€166	€195	€247	€294

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
MyTinyHome - Keplero	€99,030	€271	98%	2	2	1	€67	❌	❌	❌	N / Y	⭐️ 5 (8)
Modern Family 2-Bedrooms APT@150m to VaticanMuseum	€46,779	€143	88%	2	1	2	€55	❌	❌	❌	N / Y	⭐️ 5 (181)
Beautiful space by the Vatican	€53,798	€208	69%	2	2	31	€50	❌	❌	✅	N / N	⭐️ 0 (2)
Vatican Stairs Holiday Home	€71,767	€296	66%	2	0	2	€50	❌	❌	✅	N / Y	⭐️ 5 (16)
Leone Vatican House	€81,856	€223	98%	2	2	1	€79	❌	❌	✅	N / Y	⭐️ 0 (2)
S.Peter's Basilica 5 MIN WALK two large bedrooms	€54,157	€192	77%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (166)
Casa Caracciolo Roma Vaticano	€50,911	€144	95%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (18)
Accogliente appartamento davanti i Musei Vaticani	€35,198	€127	74%	2	1	1	€40	❌	❌	✅	Y / Y	⭐️ 5 (23)
CasaDoria51 in heart of the city	€60,613	€209	79%	2	2	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (6)
saint peter view 2 pax	€37,233	€132	77%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (62)
La Rosa del Vaticano con vista	€70,215	€260	72%	2	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (13)
NEW! Completely renovated apt in Vatican! Peppe's	€49,238	€172	77%	2	1	1	€90	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Caracciolo 33 Apart 6paxVaticano	€49,844	€146	90%	2	1	2	€70	❌	❌	❌	Y / Y	⭐️ 5 (20)
Apt.close to theVaticano/a.c./wi fi	€51,613	€167	84%	2	2	3	€100	❌	❌	❌	Y / Y	⭐️ 5 (63)
Domus Camilla	€92,655	€294	86%	2	2	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (10)
casa vacanza vaticano	€48,038	€217	59%	2	1	3	€50	✅	❌	❌	Y / Y	⭐️ 5 (3)
Comfy House near the Vatican Museums	€64,399	€213	81%	2	1	1	€79	❌	❌	✅	N / Y	⭐️ 5 (120)
[Vaticano]2 Camere Da Letto, 300Metri Dal Vaticano	€85,423	€332	69%	2	1	2	€75	❌	❌	❌	Y / Y	⭐️ 5 (31)
Grazioso appartamento a 120 metri Musei Vaticani	€51,803	€168	84%	2	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (177)
Appartamento prati vaticano Cactus2023	€44,265	€151	79%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (11)
La Goletta Vatican - La tua casa ai Musei Vaticani	€54,456	€194	76%	2	2	2	€60	❌	❌	✅	Y / Y	⭐️ 5 (62)
Major sisters, welcoming in the heart of Rome	€41,224	€165	65%	2	1	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (97)
Le Narcise alloggio intero vicino al Vaticano.	€45,075	€178	68%	2	2	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (110)
BDC - The Choice, your 2-Bdr Apt	€76,131	€232	88%	2	2	1	€79	❌	❌	❌	Y / Y	⭐️ 5 (49)
Domitia Vatican Suite	€45,535	€136	91%	2	2	1	€60	❌	❌	✅	N / Y	⭐️ 5 (110)
Vatican Museum · Domus Elide · A/C · by Homy Host	€103,392	€288	98%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (63)
LH[Vatican Museum] Wi-Fi & AC Flat Premium&Comfort	€58,391	€279	56%	2	2	3	€50	❌	❌	✅	Y / Y	⭐️ 5 (165)
Blue vatican house Roma appartamento con terrazza	€58,412	€170	92%	2	1	2	€65	❌	❌	✅	Y / Y	⭐️ 5 (34)
Next to the Vaticano, Metro, wi fi	€62,690	€194	88%	2	2	3	€100	❌	❌	❌	Y / Y	⭐️ 5 (75)
In Front of Vatican City - Loren's House	€44,686	€142	85%	2	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (297)
Eulalia Apartment-Saint Peter's / Vatican Museums	€59,616	€189	86%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (376)
Rome sweet home	€64,092	€216	81%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (170)
Rental in Rome 2 bedrooms / 2 bathrooms - Vatican	€42,365	€168	68%	2	1.5	3	€85	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
My Home in San Pietro , wifi free	€44,544	€124	96%	2	1	2	€69	❌	❌	❌	N / Y	⭐️ 5 (42)
Catherine's Home near Vatican City - Rione Prati	€107,087	€294	99%	2	2	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (99)
BDC - Fancy 2-Bdr Apt @Vatican	€101,012	€306	89%	2	1	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (66)
Sweet Home Vaticano	€56,832	€197	78%	2	2	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (26)
Vatican museums cozy apt x6	€71,259	€196	99%	2	2	1	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (109)
Deluxe Vatican Flat	€66,223	€266	68%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.2 (46)
private apartment, 1 minut from Vatican	€57,130	€243	63%	2	2.5	3	€90	❌	❌	❌	Y / Y	⭐️ 5 (44)

Return Metrics

42.47% 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)	€53,694	€107,388	€161,082	€214,776	€268,470	€536,940	€1,610,820
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€423,999	€423,999	€423,999	€423,999	€423,999	€423,999	€423,999
Down Payment	€106,000	€106,000	€106,000	€106,000	€106,000	€106,000	€106,000
Property Appreciation	€15,900	€32,277	€49,145	€66,519	€84,415	€182,275	€756,449
Total Return	€599,594	€669,665	€740,227	€811,295	€882,885	€1,249,215	€2,897,269

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.47%

Cap Rate

10.88%

Return on Investment

60.96%

Via Santamaura Roma, Lazio, 00192

2 bed • 2 bath • 6 guests

Purchase Price

178

Airbnb Investor Score

€29,403

Annual Profit

10.9%

Cap Rate

42.5%

Cash on Cash

€75,859

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €185/night at 75% occupancy.Projected nightly rate is €206/night at 80% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

€61,474

Avg annual revenue

80%

Avg occupancy rate

€206

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

€35k

€60k

€80k

€110k

€53,694

Profit

Revenue

€75,859

Operating Expenses

€18,190

Operating Income

€57,669

Mortgage & Taxes

€3,975

Profit (Cash Flow)

€53,694

€110,505

Cash Investment

Down Payment

€106,000

Renos & Furnishing

€4,505

Total

€110,505

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.47%

Cap Rate

10.88%

Return on Investment

60.96%