BNBCalc Short Term Rental Rental Arbitrage Analysis 27 Piazza Cola di Rienzo, Roma, Lazio, 00192

2 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$106,710

Profit (Cash Flow)

$67,540

Cash on Cash Return

1410.6%

Annual Revenue

$106,710

AirDNA projects $298/night at 71% occupancy ($77,278). Airbtics projects $267/night at 77% occupancy ($75,090). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 88% occupancy rate, $332 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,835	$72,188	$108,440	$135,571
Occupancy	70%	79%	88%	92%
Nightly Rate	$200	$246	$332	$397

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa "Dania"	$56,042	$174	88%	2	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (71)
Casa indipendente in zona Prati	$80,932	$241	90%	2	2	2	$119	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento Moderno nel Cuore di Roma-Zona Prati	$102,315	$392	71%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (10)
Aletheia Èlite	$74,393	$280	71%	2	2	1	$102	❌	❌	❌	Y / Y	⭐️ 5 (40)
Casa Visconti's Sant'Angelo Plus	$118,247	$394	82%	2	2	1	$172	❌	❌	❌	Y / Y	⭐️ 5 (6)
New apartment Visconti + Private Home Cinema	$75,793	$224	91%	2	2	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (70)
Blu luxury apartment Rome	$50,142	$196	68%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (69)
Luxury Apartment Cola	$89,195	$331	73%	2	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (42)
Exclusive flat near Popolo square and metro stop	$60,929	$203	80%	2	1	3	$78	❌	❌	❌	Y / Y	⭐️ 5 (65)
BMGA \| Central Holiday House 2Bdr near Vatican	$99,688	$299	90%	2	2	3	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
New beautiful apartment in Rome center Wi-Fi	$81,691	$310	72%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (199)
Visconti Apartment Prati	$92,021	$304	82%	2	2	2	$156	❌	❌	❌	Y / Y	⭐️ 5 (29)
Lucrezio Caro City Centre Luxury Apartment	$63,908	$212	81%	2	2	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (38)
Vatican Lodge 2 Zona piazza Cavour	$53,042	$161	89%	2	1	31	$54	❌	❌	❌	Y / Y	⭐️ 5 (88)
RomAntica a Prati-Piazza del Popolo Safari Edition	$77,644	$238	87%	2	2	1	$76	❌	❌	✅	Y / Y	⭐️ 5 (57)
Castel Sant'Angelo Cozy Apartment	$31,930	$92	91%	2	1	1	$140	❌	❌	❌	N / Y	⭐️ 4.5 (30)
Casa Visconti - St. Peter	$60,619	$204	81%	2	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (12)
STRATEGIC & CHARMING APT FOR 2/4 People!	$31,542	$91	94%	2	2	2	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (200)
Appartamento - Time Roma (120Mq)	$47,700	$155	84%	2	2	2	$43	❌	❌	✅	Y / Y	⭐️ 0 (0)
Appartamento - Time (80 Mq)	$38,662	$144	73%	2	1	2	$43	❌	❌	✅	N / Y	⭐️ 4.5 (45)
Tacito Deluxe Apartment	$112,609	$387	79%	2	2	2	$59	❌	✅	❌	Y / Y	⭐️ 5 (270)
Vatican Rhapsody	$119,080	$464	70%	2	2	3	$92	❌	❌	❌	Y / Y	⭐️ 5 (107)
Luxury 2 bed Flat - Close to Vatican	$38,815	$149	69%	2	2	1	$97	❌	❌	❌	Y / Y	⭐️ 4.5 (167)
Attico Cavour Prati, 5minuti Castel Sant'Angelo	$97,590	$548	48%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (28)
Colonna Luxury Apartment	$107,976	$315	92%	2	1.5	2	$54	❌	❌	❌	N / Y	⭐️ 5 (4)
RomAntica Prati-Piazza del Popolo Wellness & Spa	$81,019	$275	79%	2	2	1	$76	❌	✅	✅	Y / Y	⭐️ 5 (54)
The Best Rent- Bright apartment in San Pietro	$110,619	$359	79%	2	2	1	$228	❌	❌	❌	Y / Y	⭐️ 5 (19)
Domus 1886 (Roma - Quartiere Prati)	$79,744	$279	77%	2	2	1	$54	❌	❌	✅	Y / Y	⭐️ 5 (14)
Dwelling 21	$39,894	$109	100%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (183)
LuxArt Apartment (New Opening)	$66,350	$284	62%	2	2	2	$76	❌	❌	❌	Y / Y	⭐️ 5 (7)
Castel Sant'Angelo Elegant Chic Apartment	$67,045	$202	86%	2	2	1	$198	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casa l'incanto	$45,510	$365	32%	2	1	1	$74	❌	❌	✅	Y / Y	⭐️ 5 (12)
Super central and spacious apartment	$81,405	$337	66%	2	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Cicero’s apt between city center and Vatican	$59,670	$245	63%	2	1	2	$163	❌	❌	❌	Y / Y	⭐️ 5 (21)
IREX - New Cavour private apartment	$63,569	$450	38%	2	2	2	$65	❌	❌	✅	Y / N	⭐️ 4.2 (4)
Incantevole appartamento in pieno centro a Roma	$77,514	$247	85%	2	1	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (4)
Vatican Beautiful 2BR Apartment with Terrace	$58,086	$241	64%	2	1.5	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (7)
Guest House 2 rooms 2 bedrooms 6 people	$77,525	$209	100%	2	2	1	$75	❌	❌	✅	N / Y	⭐️ 0 (0)
Pink luxury apartment Rome	$45,018	$164	75%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
SPOTinROME design apt centro storico Visconti	$154,878	$430	98%	2	2	1	$162	❌	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

1,410.6% 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)	$67,539	$135,079	$202,618	$270,158	$337,698	$675,396	$2,026,188
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	$67,539	$135,079	$202,618	$270,158	$337,698	$675,396	$2,026,188

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,410.6%

Payback Period Days

Return on Investment

1,410.6%

27 Piazza Cola di Rienzo Roma, Lazio, 00192

2 bed • 1 bath • 1 guests

Monthly Rent

$106,710

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $298/night at 71% occupancy.Projected nightly rate is $267/night at 77% occupancy.

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.

$74,258

Avg annual revenue

77%

Avg occupancy rate

$267

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

$30k

$70k

$110k

$155k

$67,540

Profit

Revenue

$106,710

Operating Expenses

$21,170

Operating Income

$85,540

Net Effective Rent

$18,000

Profit (Cash Flow)

$67,540

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,410.6%

Payback Period Days