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 Rental Arbitrage Analysis 19 Via dei Sabelli, Roma, Lazio, 00185

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€42,286

Profit (Cash Flow)

€10,685

Cash on Cash Return

226.3%

Annual Revenue

€42,286

AirDNA projects €158/night at 82% occupancy ($47,460). Airbtics projects €139/night at 83% occupancy ($42,286). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 83% occupancy rate, €139 rate per night.

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

Percentiles25%50%75%90%
Revenue€28,142€41,100€53,811€76,605
Occupancy76%85%96%98%
Nightly Rate€100€130€151€211

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
Edera • Experience Authentic Roman Living AC

No image available

€100,244
€311
88%
212€0❌❌❌Y / Y⭐️ 4.8 (70)
San Lollo 41 - Loft San Lorenzo

No image available

€36,508
€137
73%
211€0❌❌❌N / Y⭐️ 4.9 (122)
Central apartment nice& easy

No image available

€34,477
€100
93%
211€51❌❌❌Y / Y⭐️ 4.5 (451)
Central penthouse with terrace & amenities

No image available

€38,013
€106
96%
211€56❌❌❌Y / Y⭐️ 4.6 (344)
Central new & nice apartment

No image available

€53,463
€146
98%
211€62❌❌❌Y / Y⭐️ 4.7 (276)
House of Wonders - San Lorenzo/Termini

No image available

€41,367
€138
81%
212€30❌❌✅Y / Y⭐️ 5 (104)
TERMINI CARMELOFT

No image available

€38,635
€124
84%
211€21❌❌❌N / Y⭐️ 4.8 (163)
AmoRoma Home Big Apt. San Lorenzo/ Termini Station

No image available

€73,585
€216
92%
211€41❌❌✅Y / Y⭐️ 4.4 (42)
Appartamento al centro di Roma v1

No image available

€39,812
€150
70%
212€87❌❌✅Y / Y⭐️ 4.5 (64)
Bikehouse

No image available

€51,558
€148
93%
211€62❌❌✅Y / Y⭐️ 4.5 (180)
Central sunny & excellent size apartment

No image available

€34,352
€96
96%
211€62❌❌❌Y / Y⭐️ 4.6 (155)
Central apartment bright & comfortable

No image available

€52,271
€148
95%
211€62❌❌❌Y / Y⭐️ 4.6 (159)
Domus Eugenia all'Esquilino

No image available

€28,930
€81
98%
213€0❌❌❌Y / Y⭐️ 4.8 (381)
BEACHBAR in Rome Center WIFI

No image available

€44,860
€121
99%
211€30❌❌✅Y / Y⭐️ 4.6 (574)
The Leaf Apartment San Lorenzo, Roma

No image available

€31,312
€87
98%
213€0❌❌❌Y / Y⭐️ 4.9 (146)
Casetta Lupo Serena

No image available

€27,838
€97
77%
212€37❌❌✅Y / Y⭐️ 4.8 (142)
"La Casa dell'Artista"

No image available

€45,550
€147
83%
213€66❌❌❌Y / Y⭐️ 4.7 (167)
Nene house - Roma - San Lorenzo

No image available

€33,052
€102
86%
212€56❌❌❌N / Y⭐️ 4.8 (65)
Spacious&nice for families/friends near Colosseum

No image available

€54,027
€155
95%
213€82❌❌❌Y / Y⭐️ 4.8 (270)
Splendido, centralissimo design apartment

No image available

€41,721
€180
62%
212€61❌❌❌Y / Y⭐️ 4.9 (48)
Central nice&bright apartment

No image available

€35,286
€102
93%
211€62❌❌❌Y / Y⭐️ 4.5 (390)
Central spacious & comfortable apartment

No image available

€47,763
€131
98%
211€56❌❌❌Y / Y⭐️ 4.6 (251)
Casa Latini in San Lorenzo

No image available

€38,271
€104
100%
213€21❌❌❌Y / Y⭐️ 4.7 (181)
Nido Moderno Centro Città

No image available

€28,588
€100
77%
212€66❌❌✅Y / Y⭐️ 4.8 (25)
Cosy Apartment 2 in San Lorenzo-Nice View

No image available

€23,772
€79
82%
213€62❌❌❌Y / Y⭐️ 4.8 (103)
San Lorenzo Cozy and Comfortable Flat

No image available

€19,882
€57
92%
211€107❌❌❌Y / Y⭐️ 4.1 (57)
Casa di Andrea

No image available

€46,407
€157
78%
211€57❌❌✅N / N⭐️ 4.7 (47)
Appartamento al centro di Roma - v2

No image available

€63,068
€252
67%
213€87❌❌✅Y / Y⭐️ 4.4 (13)
Latini's Home

No image available

€59,045
€192
83%
211€36❌❌✅Y / Y⭐️ 4.4 (49)
Casina dei libri.

No image available

€22,070
€74
80%
212€21❌❌❌Y / Y⭐️ 4.8 (75)
Roman holidays

No image available

€54,741
€211
71%
212€0❌❌✅Y / Y⭐️ 4.9 (8)
San Lorenzo Dream House

No image available

€27,655
€76
99%
212€41❌❌❌Y / Y⭐️ 4.5 (435)
Rome center, bright and quiet top floor.

No image available

€15,700
€130
33%
214€0❌✅❌Y / Y⭐️ 4.6 (130)
New Apt in Rome center sleeps 4

No image available

€50,769
€141
96%
212€51❌❌✅Y / Y⭐️ 4.9 (90)
Interno 18

No image available

€28,127
€76
100%
213€51❌❌❌Y / Y⭐️ 4.5 (131)
Appartamento "Galleria del Principe"

No image available

€57,583
€206
75%
212€40❌❌❌Y / Y⭐️ 5 (7)
Incantevole appartamento in San Lorenzo Roma

No image available

€28,633
€114
67%
211€21❌❌✅Y / Y⭐️ 4.5 (166)
Rome La Sapienza Apartment

No image available

€71,737
€328
59%
211€62❌❌✅Y / Y⭐️ 4.3 (25)
Mamomi House comfortable apartment in central Rome

No image available

€45,136
€146
83%
212€66❌❌❌Y / Y⭐️ 5 (18)
Guest House San Lorenzo

No image available

€23,704
€118
54%
211€31❌❌✅Y / Y⭐️ 4.7 (35)

Return Metrics

226.28% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€10,684€21,369€32,054€42,738€53,423€106,847€320,541
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€10,684€21,369€32,054€42,738€53,423€106,847€320,541

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

226.28%

Payback Period Days

161

Return on Investment

226.28%

property-location

19 Via dei Sabelli Roma, Lazio, 00185

2 bed • 2 bath • 6 guests

€42,286

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €158/night at 82% occupancy ($47,460.66). Airbtics projects €139/night at 83% occupancy ($42,286).

Top 58% of comparables

Top 44% 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.

€44,458

Avg annual revenue

82%

Avg occupancy rate

€149

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

€45k

€70k

€100k

Sign up to see the data on 40 all comparables

€10,685

Profit

Revenue

€42,286

Operating Expenses

€13,602

Operating Income

€28,685

Net Effective Rent

€18,000

Profit (Cash Flow)

€10,685

€4,722

Cash Investment

Renos & Furnishing

€4,627

Setup Costs

€95

Total

€4,722

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

226.28%

Payback Period Days

161

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service