BNBCalc Short Term Rental Rental Arbitrage Analysis 85 Via Casale Ferranti, Roma, Lazio, 00173

2 bed • 1.5 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€28,923

Profit (Cash Flow)

€6,606

Cash on Cash Return

153.1%

Annual Revenue

€28,923

AirDNA projects €86/night at 59% occupancy ($18,473). Airbtics projects €113/night at 70% occupancy ($28,923). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, €113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,463	€27,396	€39,756	€55,670
Occupancy	61%	73%	81%	87%
Nightly Rate	€81	€101	€132	€171

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento confortevole, con parcheggio gratuito	€14,960	€94	42%	2	2	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (106)
Domus Anagnina 2 Bedrooms Apartment	€24,143	€82	77%	2	2	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (140)
Lucrezia Romana new Apartment	€21,186	€100	57%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (10)
Rome apt 20mins to center:wifi,2ba,ftw, pp,AC,BBQ	€27,152	€99	74%	2	2	1	€48	✅	❌	❌	Y / Y	⭐️ 5 (39)
Casa Vacanze Nine Holiday House	€29,811	€113	72%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (83)
Apartment Cinecittà - 50 meters from subway line A	€38,237	€135	76%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (33)
Cinecittà One Apartment	€18,820	€70	72%	2	2	2	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Casa all’Appio Claudio	€27,097	€93	78%	2	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (134)
Nuovo appartamento ristrutturato vicino metro A	€22,386	€82	73%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (78)
Renovated apartment up to six guests - Metro A	€36,959	€118	83%	2	2	1	€57	❌	❌	✅	Y / Y	⭐️ 5 (131)
Rome Apartment D'amata	€32,774	€164	54%	2	2	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (87)
Don Bosco Horizon	€24,806	€81	80%	2	1	3	€66	❌	❌	❌	N / Y	⭐️ 4.5 (26)
Sasha's Crib	€20,642	€69	81%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (205)
Cozy Apartment "Vacanze Romane Tuscolana"	€39,583	€118	89%	2	1	2	€53	❌	❌	❌	Y / Y	⭐️ 5 (51)
Suite Anagnina	€19,716	€102	53%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Giordano's House-Anagnina	€12,868	€45	78%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (23)
Appartamento vicino l'aeroporto	€33,057	€135	65%	2	2	1	€28	❌	✅	✅	Y / Y	⭐️ 5 (3)
Rome apartment CINEMA163	€24,941	€69	98%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (196)
Felyhome appartamento	€18,196	€66	75%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Vacanze Romane ~ Cozy Flat	€18,326	€82	60%	2	1	1	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Ilove Rome Apartments by Valerio and Laura	€20,970	€80	68%	2	2.5	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (109)
Appia Antica / Parco Acquedotti	€28,160	€131	58%	2	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (18)
Vacanze Romane Apartment: nel cuore di Cinecittà	€54,117	€211	70%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
The Vibe Room	€27,563	€84	85%	2	2	3	€87	❌	❌	❌	Y / Y	⭐️ 5 (50)
[Metro A]“BEST CITY LINE!” 4 guests	€24,091	€78	83%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (67)
L'Antica Residenza - per 4 persone	€50,232	€155	88%	2	2	3	€48	❌	❌	❌	Y / Y	⭐️ 0 (0)
Ciak…si affitta	€21,772	€68	87%	2	1	2	€11	❌	❌	❌	N / Y	⭐️ 5 (62)
Intero Appartamento 2+2+1 \| METRO A \| LoungeFloor	€31,279	€129	65%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (47)
Casa Appia	€29,582	€137	59%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
L'Antica Residenza - per 8 persone	€54,895	€171	87%	2	2	3	€48	❌	❌	❌	Y / Y	⭐️ 0 (1)
Roma e Palazzo Pontificio Vaticano Castel Gandolfo	€18,908	€73	68%	2	2	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (47)
Parco Acquedotti Cinecitta AC WiFi fino a 6 ospiti	€47,297	€182	69%	2	2	3	€99	❌	❌	❌	Y / Y	⭐️ 0 (2)
La casa di Peppe	€14,392	€97	39%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (17)
Romanina GiulAnd Apartment	€32,062	€118	73%	2	2	2	€38	❌	❌	✅	Y / Y	⭐️ 0 (1)
Pelizzi Apartment, 2 camere, balcone, Cinecittà	€31,265	€100	83%	2	1	3	€94	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Rilassarsi nei pressi degli acquedotti Romani	€29,782	€247	33%	2	2	2	€0	❌	✅	✅	Y / Y	⭐️ 5 (3)
Rifugio degli Acquedotti Romani	€34,468	€127	74%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
La Casa di Nina _ Metro A e Aeroporto	€15,527	€106	40%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
CineMaison - Near Metro	€33,421	€109	84%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Amber House N.5 - Incantevole accogliente luminosa	€50,424	€218	62%	2	1	4	€66	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

153.09% 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)	€6,605	€13,211	€19,816	€26,422	€33,027	€66,055	€198,167
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	€6,605	€13,211	€19,816	€26,422	€33,027	€66,055	€198,167

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

153.09%

Payback Period Days

238

Return on Investment

153.09%

85 Via Casale Ferranti Roma, Lazio, 00173

2 bed • 1.5 bath • 3 guests

Monthly Rent

€28,923

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €86/night at 59% occupancy.Projected nightly rate is €113/night at 70% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€28,896

Avg annual revenue

70%

Avg occupancy rate

€113

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

€10k

€25k

€40k

€55k

€6,606

Profit

Revenue

€28,923

Operating Expenses

€11,518

Operating Income

€17,406

Net Effective Rent

€10,800

Profit (Cash Flow)

€6,606

€4,315

Cash Investment

Renos & Furnishing

€4,226

Setup Costs

€88

Total

€4,315

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

153.09%

Payback Period Days

238