BNBCalc Short Term Rental Rental Arbitrage Analysis Via Vittorio Veneto, Roma, Lazio, 00187

2 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€79,599

Profit (Cash Flow)

€62,127

Cash on Cash Return

1415.8%

Annual Revenue

€79,599

AirDNA projects €306/night at 70% occupancy ($78,263). Airbtics projects €276/night at 79% occupancy ($79,599). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, €276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€51,099	€77,211	€110,531	€157,426
Occupancy	71%	81%	90%	93%
Nightly Rate	€195	€258	€332	€457

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming flat near Trevi Fountain & Spanish Steps	€42,349	€132	87%	2	1	2	€54	❌	❌	❌	Y / Y	⭐️ 5 (679)
Barberini Apartment	€95,916	€339	77%	2	2	2	€70	❌	❌	❌	Y / Y	⭐️ 0 (0)
Via Umbria 25 Luxury Apartment	€63,859	€185	93%	2	2	1	€49	❌	❌	✅	Y / Y	⭐️ 5 (71)
Appartamento accogliente a Barberini - L'Aurora	€56,891	€213	73%	2	1	3	€20	❌	❌	❌	Y / Y	⭐️ 5 (14)
entire 2 beds apt cozy elegance in central Rome	€56,686	€187	81%	2	1.5	2	€66	❌	❌	❌	N / Y	⭐️ 5 (36)
Maison Aurora	€81,750	€244	91%	2	2	1	€39	❌	❌	✅	N / Y	⭐️ 4.5 (209)
Magenta Collection Purificazione	€159,629	€483	90%	2	2	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Peaceful haven in city centre	€91,052	€346	72%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
LPM Apartment 2 - Spanish Steps / Barberini	€72,705	€213	93%	2	1	1	€18	❌	❌	❌	N / Y	⭐️ 5 (659)
TRINITA' DEI MONTI new apt in the Heart of Rome	€95,375	€306	84%	2	2	1	€79	❌	❌	❌	Y / Y	⭐️ 5 (96)
Romantico appartamento in centro TREVI APARTMENT	€118,053	€331	97%	2	2	1	€118	❌	❌	✅	Y / Y	⭐️ 5 (197)
Pandy Suite	€76,185	€262	79%	2	2	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (31)
Sole Trevi Energie Apartment	€44,702	€121	100%	2	1	2	€84	❌	❌	❌	Y / Y	⭐️ 5 (60)
Via Veneto Cosy House	€58,506	€231	69%	2	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (29)
Central between Spanish steps and Trevi fountain	€57,809	€171	92%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (123)
BBL - Trevi 2Bdr Apartment	€88,663	€278	86%	2	1	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (119)
Residenza Clodio Spanish Steps	€75,244	€335	61%	2	2	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (8)
900 Apartments \| Casa Veneto \| 6 pax max	€78,112	€255	83%	2	2	2	€79	❌	✅	❌	Y / Y	⭐️ 5 (51)
Alla Dolce Vita Roma Suite Ekberg	€27,084	€132	54%	2	1	2	€99	❌	❌	❌	N / Y	⭐️ 5 (17)
Trevi Suite Apartment - 𝔅arberini	€79,634	€306	70%	2	2	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sistina 2	€105,891	€408	70%	2	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4 (17)
Sonder Barberini \| Two-Bedroom Apartment	€83,004	€463	49%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Sonder Barberini \| Superior Two-Bedroom Apartment	€98,757	€457	59%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sonder Barberini \| Two-Bedroom w/ Rooftop	€150,254	€507	81%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
VENETO COMFORTABLE APARTMENT	€64,409	€198	88%	2	1	1	€49	❌	❌	❌	N / Y	⭐️ 4.5 (64)
jenny's panoramic apartment	€58,855	€189	85%	2	2	4	€109	❌	❌	❌	Y / Y	⭐️ 5 (45)
Three Steps from Spanish Steps	€69,615	€275	67%	2	2	2	€169	❌	❌	❌	Y / Y	⭐️ 5 (17)
LPM Apartment 5 - Spanish Steps / Barberini	€96,397	€273	96%	2	1	1	€28	❌	❌	❌	N / Y	⭐️ 5 (691)
Elegant apartment nearby Trevi Fountain	€52,029	€198	71%	2	2	1	€60	❌	❌	❌	Y / Y	⭐️ 4 (19)
PgrHome Luxury Apartments Barberini	€83,940	€278	82%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (8)
Italianway - Barberini 3 Signum	€62,599	€223	73%	2	1	1	€157	❌	❌	❌	Y / N	⭐️ 5 (4)
Isolina	€51,084	€163	83%	2	1	2	€70	❌	❌	❌	Y / Y	⭐️ 5 (61)
Via Veneto Supreme Terrace	€72,102	€302	64%	2	2	3	€88	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Spanish Steps, Amazing House with Historical Details	€129,069	€469	75%	2	2.5	3	€79	❌	❌	✅	Y / Y	⭐️ 5 (345)
Italianway - Barberini 1 Theatrum	€73,578	€245	80%	2	1	1	€158	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Italianway - Barberini 5 Sensus	€67,925	€244	73%	2	1	1	€157	❌	❌	❌	Y / N	⭐️ 0 (1)
900 Apartments \| Casa Lazio \| 6 pax max	€129,693	€424	83%	2	2	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (38)
Accogliente appartamento nei pressi di Via Veneto	€65,753	€181	99%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (361)
Residenza Fontanella Barberini - 1	€63,396	€182	92%	2	2	3	€89	❌	❌	❌	Y / Y	⭐️ 5 (124)
Stylish and Quiet Apartment Nearby Villa Borghese	€105,359	€315	91%	2	2	3	€79	❌	❌	❌	Y / Y	⭐️ 5 (178)

Return Metrics

1,415.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€62,126	€124,253	€186,380	€248,507	€310,634	€621,269	€1,863,807
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€62,126	€124,253	€186,380	€248,507	€310,634	€621,269	€1,863,807

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,415.77%

Payback Period Days

Return on Investment

1,415.77%

Via Vittorio Veneto Roma, Lazio, 00187

2 bed • 1 bath • 2 guests

Monthly Rent

€79,599

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €306/night at 70% occupancy.Projected nightly rate is €276/night at 79% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€80,097

Avg annual revenue

79%

Avg occupancy rate

€276

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

€25k

€70k

€115k

€160k

€62,127

Profit

Revenue

€79,599

Operating Expenses

€17,400

Operating Income

€62,199

Net Effective Rent

€72

Profit (Cash Flow)

€62,127

€4,388

Cash Investment

Renos & Furnishing

€4,297

Setup Costs

€92

Total

€4,388

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,415.77%

Payback Period Days