BNBCalc Short Term Rental Rental Arbitrage Analysis Viale dei Bastioni di Michelangelo, Roma, Lazio, 00192

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€109,261

Profit (Cash Flow)

€64,598

Cash on Cash Return

1057.7%

Annual Revenue

€109,261

AirDNA projects €302/night at 77% occupancy ($84,801). Airbtics projects €304/night at 78% occupancy ($86,685). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 85% occupancy rate, €352 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€44,091	€69,568	€120,320	€182,249
Occupancy	68%	78%	92%	97%
Nightly Rate	€176	€241	€355	€509

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Domus Solis,chic with amazing Vatican's Dome view	€70,027	€210	90%	3	3	2	€49	❌	❌	❌	N / Y	⭐️ 5 (309)
Luxury Apartment with St Peter's Dome View	€120,636	€352	93%	3	3	2	€49	❌	❌	❌	N / Y	⭐️ 5 (274)
S. PETER APARTMENT - FEW STEPS FROM THE DOME	€62,247	€297	57%	3	3	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (33)
Intero appartamento D'Angelica	€147,707	€492	82%	3	3	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
San Pietro View - Venus by Botticelli Apartment	€72,588	€208	92%	3	2	1	€227	❌	❌	❌	Y / Y	⭐️ 5 (46)
Vatican house 98 San Pietro/musei vaticani	€41,509	€151	74%	3	1	2	€55	❌	❌	❌	N / Y	⭐️ 0 (2)
Beautiful Cupoline Vatican "Vanda"	€75,842	€218	95%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
WelcHome Vatican	€62,726	€218	78%	3	2	4	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Vatican Museums Apartment	€81,004	€221	99%	3	3	3	€60	❌	❌	❌	N / Y	⭐️ 5 (71)
MANDRUCHELLO'S	€27,903	€98	75%	3	1	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (212)
Royal Vatican suites	€112,890	€479	64%	3	4	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (22)
Comfy&Welcoming App Historic Building-Rome Center	€62,904	€223	75%	3	1	2	€74	❌	❌	❌	N / Y	⭐️ 4.5 (141)
Domus Otto - (Vaticano)	€66,865	€274	66%	3	2	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (23)
St Peter-Big apart in front of Dome	€155,287	€771	55%	3	2	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (89)
Luxury Apt 3 Bedrooms 4 Bathrooms	€104,124	€346	82%	3	4	3	€138	❌	❌	❌	Y / Y	⭐️ 5 (152)
Vatican Spacious Modì Apartment	€66,377	€187	97%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (222)
The Vatican Dream 3 BDR	€52,514	€243	58%	3	2	1	€109	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Domus Dino 2	€83,008	€327	69%	3	1	3	€49	❌	❌	❌	N / Y	⭐️ 5 (12)
FRANCESCO'S 80 METERS TO THE VATICAN MUSEUMS	€61,039	€177	93%	3	2	2	€69	❌	❌	❌	Y / Y	⭐️ 4.9 (475)
Locazione turistica di Via Ottaviano a Roma	€78,304	€292	73%	3	2	1	€25	❌	❌	✅	N / Y	⭐️ 5 (25)
Royal Vatican	€62,455	€280	60%	3	2	3	€79	❌	❌	❌	Y / Y	⭐️ 5 (48)
❤ Domus Feudo ❤ 3 Bedrooms apt. near Vatican♚	€50,524	€148	92%	3	3	3	€69	❌	❌	❌	N / Y	⭐️ 5 (180)
Appartamento - Vaticano	€130,810	€505	70%	3	1	1	€99	❌	❌	❌	Y / Y	⭐️ 0 (2)
Charming, 2 minutes from the Vatican	€49,632	€174	77%	3	2.5	2	€93	❌	❌	✅	Y / Y	⭐️ 5 (35)
Rome's Heart Center Vatican - Whole Apartment	€86,674	€239	99%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 5 (155)
Apartment at Vatican Museums - free Wi-Fi	€44,487	€122	99%	3	2	5	€89	❌	❌	❌	Y / Y	⭐️ 5 (399)
Nuovo appartamento via dei gracchi	€130,379	€451	79%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
4BNB - Leone IV Apartment	€57,365	€159	95%	3	2	1	€118	❌	❌	❌	Y / Y	⭐️ 5 (35)
B&B Il Ristoro dei Papi - Luxury Style I°	€49,782	€140	97%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 5 (177)
Air Vatican	€204,218	€711	78%	3	3	1	€99	❌	❌	❌	N / Y	⭐️ 4.2 (11)
Luiza Vatican House View Dome	€107,012	€364	80%	3	3	3	€49	❌	❌	❌	Y / N	⭐️ 0 (1)
NEW Vatican BIG apartment for 10 - RDH	€77,114	€267	79%	3	2	1	€0	❌	❌	❌	N / N	⭐️ 0 (2)
Gioiello Vaticano	€65,911	€291	59%	3	2	2	€108	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Appartamento di tre camere da letto a San Pietro	€175,936	€487	98%	3	2	2	€99	❌	❌	❌	Y / Y	⭐️ 0 (0)
Nel cuore del Vaticano spazioso 3 camere e 2 bagni	€54,744	€176	85%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Vatican Vista Large apt with a spectacular view	€49,511	€150	90%	3	2	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Vatican Apartment Sister's place	€96,516	€547	48%	3	2	1	€49	❌	❌	❌	Y / Y	⭐️ 0 (2)
St Peter-Big apart in front of Dome	€187,124	€811	63%	3	2	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (119)
Il Vaticano all'improvviso	€52,127	€203	70%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Close to the Vatican. 3Bedrooms/ 2bathrooms.	€33,955	€175	53%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)

Return Metrics

1,057.67% 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)	€64,597	€129,195	€193,793	€258,391	€322,989	€645,979	€1,937,939
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	€64,597	€129,195	€193,793	€258,391	€322,989	€645,979	€1,937,939

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,057.67%

Payback Period Days

Return on Investment

1,057.67%

Viale dei Bastioni di Michelangelo Roma, Lazio, 00192

3 bed • 3 bath • 6 guests

Monthly Rent

€109,261

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is €302/night at 77% occupancy.Projected nightly rate is €304/night at 78% occupancy.

Occupancy Rate

Top 36% 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.

€84,294

Avg annual revenue

78%

Avg occupancy rate

€304

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

€85k

€145k

€205k

€64,598

Profit

Revenue

€109,261

Operating Expenses

€20,663

Operating Income

€88,598

Net Effective Rent

€24,000

Profit (Cash Flow)

€64,598

€6,108

Cash Investment

Renos & Furnishing

€6,016

Setup Costs

€92

Total

€6,108

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,057.67%

Payback Period Days