BNBCalc Short Term Rental Investment Analysis Viale Alessandro Magno, , Lazio, 00124

3 bed • 3 bath • 8 guests • $800,000

BNB

Calc

Annual Revenue

$33,895

Profit (Cash Flow)

-$23,155

Cap Rate

2.4%

Annual Revenue

$33,895

AirDNA projects $201/night at 56% occupancy ($41,111). Airbtics projects $145/night at 64% occupancy ($33,894). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,562	$35,110	$48,769	$73,366
Occupancy	52%	68%	77%	85%
Nightly Rate	$107	$139	$170	$232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Vittorio	$31,185	$99	85%	3	3	2	$16	❌	❌	✅	Y / Y	⭐️ 5 (40)
Bellissima casa a Roma, vicino al mare	$26,517	$105	69%	3	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (33)
VictoriaeDomus (ostia antica)	$43,580	$189	63%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (48)
La casa nel Borgo di Ostia Antica	$39,139	$112	95%	3	2	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (164)
Alloggio Roma amoR Vitinia	$52,646	$232	62%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (17)
A Roma con il mare, tra bellezza e comfort	$24,660	$97	67%	3	1.5	3	$43	❌	❌	✅	Y / Y	⭐️ 5 (19)
Daniel's House	$42,321	$148	76%	3	2	4	$75	❌	✅	❌	Y / Y	⭐️ 5 (7)
Camping Village Roma Capitol by Interhome	$41,991	$149	77%	3	1	1	$0	✅	❌	❌	Y / N	⭐️ 3 (4)
Appartamento a Roma	$24,320	$96	69%	3	1	1	$16	❌	❌	❌	Y / Y	⭐️ 5 (142)
Soggiorno indimenticabile	$45,489	$145	84%	3	4	1	$54	❌	❌	✅	Y / Y	⭐️ 5 (48)
Casa Vivaldi tra mare e pineta	$20,880	$163	35%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (23)
La Première di Maison Home	$36,670	$233	43%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Delizioso appartamento vista mare e pineta	$16,092	$96	44%	3	2	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (36)
Albareto Home \| 10 mins from the sea	$40,067	$160	64%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (23)
Villa Family & Friends	$39,528	$144	75%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (47)
La casa nel villaggio	$31,769	$124	70%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Kiwi’s Home	$25,870	$124	57%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Top delizioso appto Ostia vista mare - metro Roma	$29,276	$98	78%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.3 (42)
Nonna Palma	$26,530	$127	55%	3	2	3	$32	❌	❌	✅	Y / N	⭐️ 4.8 (7)
villa on the edge of town	$25,804	$94	75%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (103)
Mobile Home E Superior	$30,831	$162	52%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 0 (1)
The Walnut Nest	$24,749	$98	69%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Appartamento Limone1	$29,559	$110	73%	3	1	2	$22	❌	❌	✅	Y / Y	⭐️ 0 (1)
Camping Village Roma Capitol by Interhome	$49,154	$170	79%	3	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (1)
Beautiful "villetta" ideal for family	$23,143	$79	78%	3	2.5	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (54)
Holiday home in the green district of Rome	$31,128	$135	63%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Big Flat Ostia Ostia Antica	$59,863	$173	94%	3	2	2	$33	❌	❌	✅	N / Y	⭐️ 5 (5)
Sweet Blu Ostia, sea view apartment for 6/8 guests	$59,424	$162	99%	3	2	1	$106	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Sea View, 2 Minutes from the Beach and Near Metro	$33,664	$126	73%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (111)
Brillù Guest House fronte mare	$18,129	$127	39%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Villa Infernetto Oasi Park Beach & Relax 8 guests	$57,127	$246	60%	3	2	3	$129	❌	❌	✅	Y / Y	⭐️ 5 (1)
Casa di rappresentanza all' Axa	$47,803	$238	53%	3	1.5	5	$65	❌	❌	❌	Y / Y	⭐️ 5 (9)
La Villa del Cedro	$24,156	$150	44%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Wonderful Garden Villa Ninfea - Infernetto	$57,873	$236	67%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
House in Roma near beach 3,5 bedroom + garden	$30,140	$183	45%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Appartamento Orione	$33,994	$108	86%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 2.6 (3)
la bonaccia	$23,955	$85	77%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 3 (6)

Return Metrics

-12.15% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$23,155	-$46,310	-$69,465	-$92,621	-$115,776	-$231,552	-$694,657
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	$800,844	$802,409	$804,715	$807,785	$811,642	$843,580	$1,247,152

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.15%

Cap Rate

2.43%

Return on Investment

6.35%

Viale Alessandro Magno Lazio, 00124

3 bed • 3 bath • 8 guests

Purchase Price

-45

Airbnb Investor Score

-$23,155

Annual Profit

2.4%

Cap Rate

-12.2%

Cash on Cash

$33,895

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $201/night at 56% occupancy.Projected nightly rate is $145/night at 64% occupancy.

Occupancy Rate

Top 56% 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.

$33,546

Avg annual revenue

64%

Avg occupancy rate

$145

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

$10k

$25k

$45k

$60k

-$23,155

Profit

Revenue

$33,895

Operating Expenses

$14,384

Operating Income

$19,510

Mortgage & Taxes

$42,665

Profit (Cash Flow)

-$23,155

$190,564

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$6,564

Closing Costs

$24,000

Total

$190,564

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.15%

Cap Rate

2.43%

Return on Investment

6.35%