BNBCalc Short Term Rental Investment Analysis Viale Capitan Casella, Lido di Ostia, Lazio, 00122

2 bed • 2 bath • 4 guests • €330,000

BNB

Calc

Annual Revenue

€44,262

Profit (Cash Flow)

€11,511

Cap Rate

8.8%

Annual Revenue

€44,262

AirDNA projects €101/night at 67% occupancy ($24,795). Airbtics projects €112/night at 75% occupancy ($30,664). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 91% occupancy rate, €133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,385	€28,942	€45,049	€58,250
Occupancy	65%	73%	91%	96%
Nightly Rate	€85	€107	€133	€163

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
AzzurRomare home holiday	€16,727	€50	89%	2	2	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (43)
Casa Baby Friendly con giardino a 150 mt dal mare.	€22,307	€80	73%	2	1	3	€41	❌	❌	✅	Y / Y	⭐️ 5 (65)
Stella Polare	€24,346	€96	67%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (109)
Ostia Holiday Boutique HOME	€34,119	€111	84%	2	1	1	€0	❌	✅	❌	Y / N	⭐️ 4.5 (30)
Lido di Roma... benvenuti al sud	€15,978	€86	47%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (22)
Appartamento Tartane	€36,851	€107	94%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4 (20)
Appartamento locato con finalità turistiche Ostia	€22,228	€76	79%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (4)
Affitta Camere The Serendipity intero appartamento	€22,988	€98	61%	2	1	3	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Sweet Home	€17,193	€66	71%	2	1	2	€31	❌	❌	❌	Y / N	⭐️ 5 (8)
Casa dolce Casa2	€16,515	€62	70%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (51)
Appartamento Pantarei	€48,306	€136	97%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 3 (5)
La Terrazza al mare	€21,699	€90	65%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (65)
The House Of the Sea	€29,984	€100	81%	2	1	3	€63	❌	❌	✅	Y / Y	⭐️ 5 (21)
La casa di Alice	€47,090	€166	76%	2	1	5	€63	❌	❌	❌	Y / Y	⭐️ 5 (7)
Sea of Rome - Holiday Home, Ostia Lido, Roma mare	€25,415	€73	94%	2	1	3	€41	❌	❌	✅	Y / Y	⭐️ 5 (72)
THE WINDOW ON THE SEA - Amazing APT. on the Beach	€29,384	€133	59%	2	2	3	€94	❌	❌	✅	Y / Y	⭐️ 5 (23)
Sea of Rome near the center of the Eternal City!	€29,383	€87	91%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (62)
La seconda casa al mare	€28,387	€82	94%	2	1	2	€15	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
Casa daniele casa vacanze Ostia	€55,429	€199	74%	2	1	7	€63	❌	❌	❌	Y / Y	⭐️ 5 (6)
Appartamento Acton	€39,163	€108	99%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Appartamento soleggiato vittoria	€41,553	€175	65%	2	3	31	€0	❌	❌	✅	Y / N	⭐️ 0 (2)
See the Sea House	€18,687	€75	67%	2	1.5	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (113)
Appartamento con Terrazza	€31,256	€103	81%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento Stella Polare	€31,843	€95	92%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Apt Stella polare Roma sul mare	€16,602	€77	57%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (19)
ROMAmare	€22,844	€127	49%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
ATTICO FRONTE MARE DI ROMA	€33,758	€156	59%	2	2	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Holidays in Roman Coast	€24,619	€219	30%	2	2	1	€95	❌	❌	❌	Y / Y	⭐️ 5 (1)
Lido di Ostia favoloso alloggio	€31,886	€118	74%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
appartamento Pam	€25,345	€75	92%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Casa Vacanze D'Aste	€33,518	€125	73%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
casa anna maria, ostia	€30,379	€136	61%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Appartamento Boutique Spa	€38,932	€146	73%	2	1	1	€0	❌	✅	✅	Y / Y	⭐️ 3.5 (13)
appartamento cleofe	€31,533	€90	96%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
"La Mantina" Favoloso Appartamento fronte mare	€40,589	€163	68%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Seafront Penthouse	€40,273	€130	81%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Mediterranean home with a terrace	€30,324	€115	72%	2	1	3	€31	❌	❌	✅	Y / Y	⭐️ 5 (26)
appartamento fronte mare	€27,778	€124	60%	2	1	6	€72	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartamento Executive Home	€38,653	€110	96%	2	1	1	€0	❌	❌	✅	N / N	⭐️ 0 (0)
Beautiful attic in Ostia Lido	€52,522	€142	100%	2	1	7	€16	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

14.28% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€11,510	€23,021	€34,531	€46,042	€57,553	€115,106	€345,318
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€263,999	€263,999	€263,999	€263,999	€263,999	€263,999	€263,999
Down Payment	€66,000	€66,000	€66,000	€66,000	€66,000	€66,000	€66,000
Property Appreciation	€9,900	€20,097	€30,599	€41,417	€52,560	€113,492	€470,996
Total Return	€351,410	€373,118	€395,131	€417,460	€440,113	€558,598	€1,146,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.28%

Cap Rate

8.82%

Return on Investment

32.33%

Viale Capitan Casella Lido di Ostia, Lazio, 00122

2 bed • 2 bath • 4 guests

Purchase Price

Airbnb Investor Score

€11,510

Annual Profit

8.8%

Cap Rate

14.3%

Cash on Cash

€44,262

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €101/night at 67% occupancy ($24,795.59). Airbtics projects €112/night at 75% occupancy ($30,664).

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.

€30,659

Avg annual revenue

75%

Avg occupancy rate

€112

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

€30k

€40k

€55k

€11,511

Profit

Revenue

€44,262

Operating Expenses

€15,152

Operating Income

€29,110

Mortgage & Taxes

€17,600

Profit (Cash Flow)

€11,511

€80,605

Cash Investment

Down Payment

€66,000

Renos & Furnishing

€4,705

Closing Costs

€9,900

Total

€80,605

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.28%

Cap Rate

8.82%

Return on Investment

32.33%