BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Viale Vaticano, Rome, Metropolitan City of Rome Capital, Italy

1 bed • 1 bath • 4 guests • €120,000

BNB

Calc

Annual Revenue

€39,388

Profit (Cash Flow)

€27,666

Cap Rate

23.8%

Annual Revenue

€39,388

AirDNA projects €137/night at 73% occupancy ($36,423). Airbtics projects €135/night at 80% occupancy ($39,388). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 80% occupancy rate, €135 rate per night.

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

Percentiles25%50%75%90%
Revenue€29,194€36,687€44,751€61,976
Occupancy74%81%90%95%
Nightly Rate€107€122€133€175

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
EMMHOUSE

No image available

€45,695
€128
97%
112€29❌❌✅Y / Y⭐️ 5 (402)
NEW !! Rome...close the Vatican Museums WIFI free

No image available

€36,932
€105
94%
122€63❌❌❌N / Y⭐️ 5 (322)
Modern Apartment In Vatican

No image available

€44,328
€127
95%
122€10❌❌❌Y / Y⭐️ 4.5 (197)
Sweet terrace by Vatican Musuem New wifi 100Mbs!

No image available

€33,080
€96
94%
113€29❌❌❌N / Y⭐️ 5 (215)
Writer's Home

No image available

€101,423
€361
76%
111€39❌❌❌Y / Y⭐️ 5 (9)
The Stairway to Vatican

No image available

€100,491
€309
89%
112€0❌❌❌Y / Y⭐️ 5 (3)
Stylish flat with parking, garden and Metro

No image available

€35,044
€92
98%
112€59❌❌❌N / Y⭐️ 4.5 (180)
Studio and Garden-Vatican District

No image available

€24,212
€73
90%
112€24❌❌❌Y / Y⭐️ 5 (219)
4BNB - Cozy Vatican Loft with Terrace

No image available

€41,837
€123
90%
111€59❌❌❌N / Y⭐️ 5 (23)
Suite Vaticano

No image available

€35,490
€112
86%
112€20❌❌❌N / Y⭐️ 5 (44)
Laura's Apartment Vatican

No image available

€34,812
€136
69%
112€49❌❌❌Y / Y⭐️ 5 (71)
Casa Flavia-Beautiful flat close Vatican Museum

No image available

€36,715
€123
80%
112€49❌❌✅Y / Y⭐️ 5 (38)
"La Petite Sissi" Vaticano Roma Apartment

No image available

€37,306
€119
85%
111€29❌❌✅Y / Y⭐️ 5 (402)
Casa Matteh ai Musei Vaticani

No image available

€28,879
€121
64%
112€43❌❌❌Y / Y⭐️ 5 (4)
[Vaticano-Metro A] Luminoso Quadrilocale

No image available

€28,952
€114
67%
11.51€55❌❌✅Y / Y⭐️ 4.5 (13)
The Vatican Museums Family Home: Metro A (Cipro)

No image available

€39,252
€141
75%
112€39❌❌✅Y / Y⭐️ 5 (77)
VATICAN AREA FLAT, NEXT SUBWAY - AIRCO

No image available

€37,225
€128
78%
123€67❌❌✅Y / Y⭐️ 5 (208)
HomyHost I Apt ♕ Gold 5min Walk From The Vatican

No image available

€33,794
€114
81%
112€0❌❌❌Y / Y⭐️ 4.5 (185)
Cozy Terrace by Vatican Museums New wifi 100Mbs !

No image available

€29,284
€100
80%
113€29❌❌❌N / Y⭐️ 5 (232)
4BNB - Cipro Vatican Apartment

No image available

€40,941
€115
94%
111€78❌❌❌Y / Y⭐️ 5 (41)
Amazing studio with terrace !

No image available

€37,356
€168
59%
113€29❌❌❌Y / Y⭐️ 5 (18)
Incantevole monolocale a due passi da San Pietro

No image available

€28,636
€83
94%
112€0❌❌✅Y / Y⭐️ 5 (129)
Family apt at 700 m. from Metro & Vatican Museum

No image available

€33,904
€102
88%
122€80❌❌❌Y / Y⭐️ 5 (186)
La Suite al Vaticano, mini-spa and private terrace

No image available

€55,623
€155
96%
122€68❌✅❌Y / Y⭐️ 5 (213)
NEW! VaticHouse - vintage studio apartment

No image available

€38,708
€131
80%
112€39❌❌❌N / Y⭐️ 5 (164)
HomyHost I ❦ Violet Home 5min Walk From Vatican

No image available

€67,667
€237
78%
112€0❌❌❌Y / Y⭐️ 4.5 (173)
APARTMENT CLOSE TO VATICAN MUSEUMS AND TO METRO

No image available

€18,898
€58
89%
112€34❌❌✅Y / Y⭐️ 5 (352)
Casa Sofia - House with patio near Vatican Museum

No image available

€30,761
€121
68%
112€49❌❌✅Y / Y⭐️ 5 (14)
Vatican Meloria House - casa nel cuore di Roma

No image available

€29,804
€131
61%
112€59❌❌❌Y / Y⭐️ 5 (127)
Appartamento Musei Vaticani

No image available

€38,168
€120
85%
112€39❌❌❌Y / Y⭐️ 5 (39)
Cozy studio apt near Vatican+subway Cipro!

No image available

€42,220
€132
87%
113€29❌❌❌Y / Y⭐️ 5 (49)
Apartment Matilde

No image available

€34,982
€128
74%
112€24❌❌✅Y / Y⭐️ 5 (40)
Exclusive apartment near the Vatican Museums

No image available

€38,588
€135
75%
112€63❌❌❌Y / Y⭐️ 5 (18)
Roma Vaticano Apartment

No image available

€33,882
€96
96%
113€39❌❌❌N / Y⭐️ 5 (427)
Vatican cozy garden

No image available

€25,484
€94
74%
111€0❌❌❌N / Y⭐️ 4.7 (206)
Angelo Emo Vatican Terrace

No image available

€40,266
€133
82%
112€49❌❌❌Y / N⭐️ 5 (5)
Clivo lovely house-Vatican home

No image available

€31,142
€108
78%
112€20❌❌✅Y / Y⭐️ 4.8 (44)
mura vaticane attico terrace

No image available

€30,860
€119
68%
113€39❌❌❌Y / Y⭐️ 5 (79)
Casa di Lella Ai Musei Vaticani

No image available

€45,192
€146
84%
112€20❌❌✅Y / Y⭐️ 5 (16)
Rome Deluxe

No image available

€33,730
€259
35%
111€48❌❌❌Y / Y⭐️ 5 (34)

Return Metrics

90.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€27,665€55,331€82,997€110,663€138,329€276,658€829,976
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€96,000€96,000€96,000€96,000€96,000€96,000€96,000
Down Payment€24,000€24,000€24,000€24,000€24,000€24,000€24,000
Property Appreciation€3,600€7,308€11,127€15,061€19,112€41,269€171,271
Total Return€151,265€182,639€214,124€245,724€277,442€437,928€1,121,247

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

90.75%

Cap Rate

23.8%

Return on Investment

109.58%

property-location

Viale Vaticano Roma, Lazio

1 bed • 1 bath • 4 guests

429

Airbnb Investor Score

€23,053

Annual Profit

23.8%

Cap Rate

90.8%

Cash on Cash

€39,388

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects €137/night at 73% occupancy ($36,423.98). Airbtics projects €135/night at 80% occupancy ($39,388).

Top 58% of comparables

Top 23% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€39,539

Avg annual revenue

80%

Avg occupancy rate

€134

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

€20k

€45k

€75k

€100k

Sign up to see the data on 40 all comparables

€27,666

Profit

Revenue

€39,388

Operating Expenses

€10,822

Operating Income

€28,566

Mortgage & Taxes

€900

Profit (Cash Flow)

€27,666

€26,884

Cash Investment

Down Payment

€24,000

Renos & Furnishing

€2,884

Total

€26,884

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

90.75%

Cap Rate

23.8%

Profit (Cummulative)

€27,666

€96,000

€2,884

€3,600

€0

Total Gain

€33,407