BNBCalc Short Term Rental Rental Arbitrage Analysis 14 Via Noto, Roma, Lazio, 00182

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$55,912

Profit (Cash Flow)

$23,529

Cash on Cash Return

472.9%

Annual Revenue

$55,912

AirDNA projects $160/night at 68% occupancy ($39,738). Airbtics projects $140/night at 79% occupancy ($40,395). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 89% occupancy rate, $172 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,222	$34,907	$56,776	$75,345
Occupancy	69%	80%	89%	98%
Nightly Rate	$99	$118	$172	$207

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Your cozy&bright apartment close to everything	$35,810	$107	91%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (96)
Panoramic nest in Appio Latino roman heart	$31,282	$98	83%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (138)
Avocado House - Cozy Apartment in heart of Rome	$56,476	$223	69%	2	1	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (107)
[BASILICA DI SAN GIOVANNI]-quiet apartment	$47,134	$153	84%	2	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (134)
My House in Rome (zona centrale)	$45,583	$139	89%	2	1	1	$43	❌	❌	✅	Y / Y	⭐️ 5 (96)
La Casetta Azzurra	$37,917	$112	89%	2	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Enjoy Ponte Lungo Apartment	$30,454	$93	89%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Domus Re di Roma, Roma Centro, Appartament	$22,900	$98	63%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.2 (16)
L&L cozy 2-Bdr in San Giovanni	$106,925	$332	87%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.6 (33)
Crisalide Apartment	$24,812	$109	60%	2	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Close to the Coloseum, 2 minutes walk from metro A	$46,129	$243	51%	2	1	2	$54	❌	❌	✅	N / Y	⭐️ 5 (3)
Un amore di casa	$22,114	$98	61%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Appartamento San Giovanni	$39,124	$120	89%	2	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (169)
Interno 14 - Re di Roma	$32,133	$97	89%	2	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Royal Domus Of Rome	$66,649	$191	94%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (64)
"Re di Roma bright Home" 100 mt Metro A Line	$28,301	$78	98%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (370)
Central Elegant Terraced Top Floor Apartment	$50,423	$140	98%	2	1	2	$52	❌	❌	❌	Y / Y	⭐️ 5 (259)
San Giovanni Apartment	$21,396	$74	79%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
casa vacanza	$26,264	$104	69%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (74)
lilli home holidays roma s.giovanni	$25,253	$85	81%	2	1	3	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (317)
A Casa di Fiammetta	$33,182	$118	76%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (145)
Appartamento a 2 passi da San Giovanni	$27,349	$89	82%	2	1	2	$38	❌	❌	❌	N / Y	⭐️ 4.9 (140)
Casa di ROX	$28,645	$112	69%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.6 (37)
Lovely penthouse ideal for families.	$27,724	$109	69%	2	1	3	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (131)
FLAT 54 - TWO BEDROOMS - MID CENTRAL IN ROME!	$40,919	$123	89%	2	1	2	$27	❌	❌	✅	Y / N	⭐️ 4.9 (11)
Appartamento centrale e tranquillo	$61,666	$166	100%	2	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
The attic of Val.	$50,376	$186	74%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (17)
Renato & Maria apartment Roma San Giovanni	$26,718	$100	73%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (209)
Art Apartment Villa Fiorelli	$40,992	$175	64%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (126)
EMI House Re di Roma, Affitto Turistico	$50,088	$299	45%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Flat close to the Centre	$41,351	$172	65%	2	2	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (29)
A lovely and cozy home in the heart of real Rome	$57,319	$202	77%	2	2	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (200)
Cielo stellato, zona Appio S.Giovanni, metro A	$52,114	$178	77%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
re di roma loft	$30,626	$115	72%	2	2	2	$32	❌	❌	✅	Y / Y	⭐️ 4.2 (17)
Domus Roma	$58,814	$206	77%	2	2	2	$33	❌	❌	❌	Y / Y	⭐️ 5 (60)
Casa Vacanze Sophie's choice 2 a San Giovanni	$53,740	$144	100%	2	1	1	$86	❌	❌	✅	Y / Y	⭐️ 4.6 (22)
St. John's"Long Bridge" house	$29,884	$89	91%	2	2	2	$48	❌	❌	❌	N / Y	⭐️ 4.7 (119)
Amazing house Furio Camillo	$29,390	$110	72%	2	1	3	$43	❌	✅	✅	Y / Y	⭐️ 4.7 (65)
DIAMOND1 Apartment in Rome near the subway	$44,676	$133	90%	2	1	31	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Appartamento San Giovanni 2	$43,118	$119	99%	2	1	2	$33	❌	❌	❌	Y / Y	⭐️ 5 (54)

Return Metrics

472.85% 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)	$23,529	$47,058	$70,587	$94,117	$117,646	$235,292	$705,878
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	$23,529	$47,058	$70,587	$94,117	$117,646	$235,292	$705,878

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

472.85%

Payback Period Days

Return on Investment

472.85%

14 Via Noto Roma, Lazio, 00182

2 bed • 2 bath • 4 guests

Monthly Rent

$55,912

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $160/night at 68% occupancy.Projected nightly rate is $140/night at 79% 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.

$40,644

Avg annual revenue

79%

Avg occupancy rate

$140

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

$50k

$75k

$110k

$23,529

Profit

Revenue

$55,912

Operating Expenses

$15,582

Operating Income

$40,329

Net Effective Rent

$16,800

Profit (Cash Flow)

$23,529

$4,976

Cash Investment

Renos & Furnishing

$4,876

Setup Costs

$100

Total

$4,976

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

472.85%

Payback Period Days