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 7 Via Gregorio XI, Roma, Lazio, 00166

2 bed • 2 bath • 4 guests • €1,350

BNB

Calc

Annual Revenue

€27,424

Profit (Cash Flow)

-€109

Cash on Cash Return

-2.5%

Annual Revenue

€27,424

AirDNA projects €116/night at 61% occupancy ($25,933). Airbtics projects €116/night at 65% occupancy ($27,424). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, €116 rate per night.

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

Percentiles25%50%75%90%
Revenue€18,744€26,416€38,298€50,562
Occupancy53%64%78%88%
Nightly Rate€95€111€131€153

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
Cornelia Home: Rome Center & Wi-Fi

No image available

€39,433
€119
87%
211€95❌❌❌Y / Y⭐️ 0 (2)
Casa Silvestro II apartment Roma Metro A

No image available

€21,183
€71
78%
211€28❌❌❌Y / Y⭐️ 5 (142)
Zia Cornelia - Metro - Vaticano - Centro

No image available

€31,240
€93
91%
21.52€57❌❌❌Y / Y⭐️ 5 (145)
"Léon's House" - Battistini - Vatican

No image available

€20,564
€101
52%
212€57❌❌❌Y / Y⭐️ 5 (38)
La Casa nella Pineta/Metro A/San Pietro

No image available

€14,960
€88
46%
212€38❌❌❌N / Y⭐️ 5 (145)
Sweet Cornelia Holiday

No image available

€29,200
€82
95%
222€38❌❌❌Y / Y⭐️ 5 (178)
oreglia house

No image available

€21,106
€70
82%
222€28❌❌✅Y / Y⭐️ 5 (172)
Il Giardino degli Agrumi - Roma

No image available

€40,234
€134
81%
213€38❌❌❌Y / Y⭐️ 4.8 (44)
"La Suite di Elio" Vatican

No image available

€38,731
€119
88%
221€38❌❌✅Y / Y⭐️ 5 (33)
Maison del forte Boccea bis

No image available

€25,145
€116
58%
213€48❌❌✅Y / Y⭐️ 4.7 (50)
Alloggio Roma, Gemelli, Cristo Re, Metro A

No image available

€28,345
€86
90%
211€19❌❌❌Y / Y⭐️ 5 (45)
Casa e Appartamento per Vacanze Bonifazi

No image available

€20,286
€86
64%
222€38❌❌❌Y / Y⭐️ 5 (32)
Grazia Guesthouse davanti la Metro Battistini

No image available

€31,713
€104
81%
211€28❌❌✅Y / Y⭐️ 5 (24)
Casa Giorgia –Just 4 Metro Stops from the Vatican!

No image available

€35,540
€136
71%
213€38❌❌❌Y / Y⭐️ 5 (45)
la casa di enea

No image available

€20,645
€91
59%
212€95❌❌❌Y / Y⭐️ 5 (53)
2-BDR Retreat near Metro & Parks

No image available

€28,385
€122
61%
221€77❌❌❌Y / Y⭐️ 5 (8)
Alloggio Battistini, a pochi passi dalla Metro A

No image available

€28,003
€116
65%
222€57❌❌❌Y / Y⭐️ 5 (72)
Cornelia Penthouse - by the subway

No image available

€31,300
€141
60%
223€48❌❌❌Y / Y⭐️ 5 (80)
appartamento 70mq

No image available

€18,244
€104
46%
212€19❌❌❌Y / Y⭐️ 5 (12)
Maison del forte Boccea

No image available

€31,162
€108
78%
213€48❌❌✅Y / N⭐️ 4.6 (32)
Cornelia Home Clas

No image available

€29,822
€116
70%
212€0❌❌❌Y / N⭐️ 5 (25)
In Urbe - appartamento a Roma con terrazzo

No image available

€26,981
€97
76%
222€76❌❌✅Y / Y⭐️ 5 (75)
Attico Cornelia

No image available

€50,182
€193
71%
222€0❌❌❌N / Y⭐️ 5 (6)
Centro/Cornelia metro

No image available

€58,472
€173
89%
211€66❌❌❌Y / Y⭐️ 5 (19)
Yes Rome Holidays

No image available

€22,660
€104
58%
212€38❌❌❌Y / Y⭐️ 4.5 (70)
Iolanda spacious house 50 mt from metro

No image available

€24,687
€88
73%
213€57❌❌❌Y / Y⭐️ 5 (34)
Roma Amor - Holiday Apartments

No image available

€22,333
€153
40%
221€0❌❌❌N / N⭐️ 5 (2)
Cornelia Home & Garden (Metro A)

No image available

€20,042
€122
45%
213€0❌❌❌Y / Y⭐️ 5 (20)
[20mins] Nido Romano Shopping

No image available

€23,340
€100
64%
211€0❌❌❌Y / Y⭐️ 0 (1)
Attico UrbanChic

No image available

€32,416
€164
54%
211€0❌❌❌Y / Y⭐️ 5 (9)
Intero Appartamento - Aurelio - Metro A

No image available

€19,607
€137
39%
223€28❌❌✅Y / Y⭐️ 5 (43)
Cornelia Zen Suite 18 - Family [4km Vatican]

No image available

€25,832
€122
58%
213€0❌❌❌N / Y⭐️ 0 (1)
Alloggio Caprara Accomodation Metro Cornelia

No image available

€15,127
€96
43%
213€0❌❌❌Y / Y⭐️ 5 (5)
Struttura nel cuore di Roma

No image available

€31,855
€124
70%
212€0❌❌❌N / N⭐️ 4.5 (7)
Casa Elizia - Giardino Privato

No image available

€22,760
€152
41%
214€0❌❌✅Y / Y⭐️ 5 (10)
[10 Minutes from the Vatican] Domus Valeria

No image available

€21,959
€95
63%
212€0❌❌❌Y / Y⭐️ 5 (23)
Casa Cornelia

No image available

€28,880
€97
79%
222€57❌❌✅Y / Y⭐️ 5 (13)
Exclusive attic with garden terrace in Vatican

No image available

€37,416
€131
76%
213€38❌❌❌Y / Y⭐️ 5 (53)
graziosa casa vacanze zona aurelio

No image available

€20,071
€105
52%
212€19❌❌❌Y / Y⭐️ 5 (114)

Return Metrics

-2.49% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€109-€218-€328-€437-€546-€1,093-€3,281
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€40€82€125€169€215€464€1,926
Total Return-€68-€136-€202-€268-€331-€629-€1,354

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.49%

Payback Period Days

0

Return on Investment

-1.56%

property-location

7 Via Gregorio XI Roma, Lazio, 00166

2 bed • 2 bath • 4 guests

€27,424

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €116/night at 61% occupancy.Projected nightly rate is €116/night at 65% occupancy.

Top 48% of comparables

Top 48% 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.

€27,660

Avg annual revenue

65%

Avg occupancy rate

€115

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

€30k

€45k

€60k

Sign up to see the data on 40 all comparables

-€109

Profit

Revenue

€27,424

Operating Expenses

€11,334

Operating Income

€16,091

Net Effective Rent

€16,200

Profit (Cash Flow)

-€109

€4,388

Cash Investment

Renos & Furnishing

€4,300

Setup Costs

€88

Total

€4,388

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-2.49%

Payback Period Days

0