BNBCalc Short Term Rental Investment Analysis Via Saverio Mercadante, Roma, Lazio, 00100

1 bed • 1 bath • 4 guests • €800,000

BNB

Calc

Annual Revenue

€76,692

Profit (Cash Flow)

€15,359

Cap Rate

7.3%

Annual Revenue

€76,692

AirDNA projects €145/night at 69% occupancy ($36,536). Airbtics projects €187/night at 80% occupancy ($54,704). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 90% occupancy rate, €233 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€30,667	€44,012	€77,999	€125,546
Occupancy	72%	81%	90%	97%
Nightly Rate	€114	€146	€233	€349

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Roma City Suite	€46,132	€142	85%	1	2	2	€104	❌	❌	❌	Y / Y	⭐️ 5 (123)
Rental in Rome - Apartment near Villa Borghese	€64,989	€232	75%	1	2	3	€93	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casa Borghese - Your perfect stay in Rome	€92,105	€258	97%	1	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (46)
via veneto luxury loft	€40,082	€116	93%	1	2	2	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (241)
Vivilo Collection \| Brescia Central Apt - 2bd+2bt	€51,416	€187	73%	1	2	1	€67	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Antonelli place	€31,811	€164	48%	1	2	1	€83	❌	❌	✅	Y / Y	⭐️ 5 (15)
Appartamento da 100m² moderno a Piazza Fiume	€41,556	€140	81%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Appartamento Ludovisi	€46,846	€180	70%	1	2	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (16)
Luxury Apartment close to Via Veneto	€42,254	€176	65%	1	2	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
LUXURY ROOFTOP ***** PIAZZA DI SPAGNA	€87,696	€341	70%	1	2	1	€25	❌	❌	✅	N / Y	⭐️ 4.9 (45)
Piazzetta Margutta - A9	€145,515	€474	83%	1	2	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (8)
Rome Elite apartments	€99,123	€344	78%	1	2	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (45)
La casa di nonna Pina	€36,319	€148	66%	1	2	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (2)
One Bedroom Apartment "La Dolce Vita"	€23,513	€68	91%	1	2	2	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Residenza d’Artista	€120,215	€458	71%	1	2	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (55)
Colonna Suite Rome - Spanish Steps Apt	€132,259	€441	82%	1	2	1	€0	❌	✅	✅	N / Y	⭐️ 4.9 (49)
Laurina House	€61,582	€184	91%	1	2	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (72)
Luxury Apartment in the City Center	€83,512	€305	74%	1	2	2	€83	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Dolce Vita Dreaming Studio	€51,384	€238	58%	1	0	3	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Piazza di Spagna Luxury and Spa	€76,397	€323	64%	1	2	2	€61	❌	❌	✅	Y / Y	⭐️ 4.7 (146)
Casa Mariposa- Piazza Fiume	€29,032	€107	72%	1	1	1	€36	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
A Casa Di Ale (Holiday Flat)	€33,396	€92	99%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (334)
Villa Borghese Home	€60,680	€184	88%	1	2	1	€58	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Cozy apartment near Via Veneto and Villa Borghese	€24,417	€73	88%	1	2	2	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (140)
Apartment in Rome close to all the sights	€22,857	€72	84%	1	2	3	€46	❌	❌	❌	N / Y	⭐️ 4.4 (150)
Agathae Luxury Apartament with Garden	€34,692	€100	90%	1	2	2	€88	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
Suite dei Cavalieri	€34,507	€117	79%	1	1	2	€36	❌	❌	✅	N / N	⭐️ 4.7 (27)
Regina Margherita Home	€147,319	€409	98%	1	2	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (13)
Delizioso studio Villa Borghese	€47,593	€132	98%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (62)
Walking distance from Via Veneto	€18,436	€57	82%	1	1	1	€62	❌	❌	❌	N / Y	⭐️ 4.7 (192)
The Terrace	€42,195	€152	76%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (52)
Tevere Rome center	€39,642	€132	81%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 4.8 (189)
Flower apartment coppede	€18,952	€61	81%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.6 (64)
La Fata che viaggia	€47,312	€129	99%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (170)
Villa Borghese cozy apt near Euclide station	€33,074	€121	72%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Lovely Open Space	€29,995	€130	62%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (59)
Suite Deluxe, Two Chic Guesthouse(redsuite)	€46,384	€144	88%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (38)
Macrhome Apartment	€30,097	€111	72%	1	1	1	€62	❌	❌	❌	N / Y	⭐️ 4.7 (116)
Quiet Flat in the Heart of Rome-Metro, A/C-	€63,880	€181	95%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (195)
iFlat \| Via Veneto Design Studio	€32,552	€92	92%	1	1	2	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (129)

Return Metrics

8.21% 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)	€15,359	€30,718	€46,077	€61,437	€76,796	€153,592	€460,778
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€639,999	€639,999	€639,999	€639,999	€639,999	€639,999	€639,999
Down Payment	€160,000	€160,000	€160,000	€160,000	€160,000	€160,000	€160,000
Property Appreciation	€24,000	€48,720	€74,181	€100,407	€127,419	€275,133	€1,141,809
Total Return	€839,359	€879,438	€920,259	€961,844	€1,004,215	€1,228,725	€2,402,588

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.21%

Cap Rate

7.25%

Return on Investment

27.06%

Via Saverio Mercadante Roma, Lazio, 00100

1 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€15,359

Annual Profit

7.3%

Cap Rate

8.2%

Cash on Cash

€76,692

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €145/night at 69% occupancy.Projected nightly rate is €187/night at 80% occupancy.

Occupancy Rate

Top 26% 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.

€55,293

Avg annual revenue

80%

Avg occupancy rate

€187

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

€60k

€105k

€150k

€15,359

Profit

Revenue

€76,692

Operating Expenses

€18,667

Operating Income

€58,025

Mortgage & Taxes

€42,665

Profit (Cash Flow)

€15,359

€187,061

Cash Investment

Down Payment

€160,000

Renos & Furnishing

€3,061

Closing Costs

€24,000

Total

€187,061

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.21%

Cap Rate

7.25%

Return on Investment

27.06%