BNBCalc Short Term Rental Rental Arbitrage Analysis Largo Andrea Berardi, , Lazio, 00173

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€34,571

Profit (Cash Flow)

€9,612

Cash on Cash Return

301.1%

Annual Revenue

€34,571

Airbtics projects €112/night at 63% occupancy ($25,689). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 78% occupancy rate, €121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,316	€24,135	€35,214	€58,808
Occupancy	51%	67%	78%	88%
Nightly Rate	€76	€97	€121	€180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa40, Attico con terrazza	€23,085	€86	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (107)
Appartamento - Roma	€16,403	€75	58%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (56)
Exclusive Mood Apartment	€26,766	€90	81%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
HOLIDAY HOUSE "CINECITTA' EST"	€21,590	€77	76%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (146)
Mauro & Michela \| Cozy Apartment \| Metro C	€22,737	€77	81%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Roma Appartamento a CASA DI LAURA🏡 MORENA	€19,621	€62	83%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (112)
Cozy Apartments near Tor Vergata University	€20,267	€78	71%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 5 (42)
Casa Ale&Sonia	€40,108	€132	83%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (36)
[YOUR HOME in ROME] Modern Apartment	€28,201	€114	65%	1	1	1	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Mini appartamento La Bomboniera	€17,609	€57	84%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Alloggio Micheli	€26,550	€97	74%	1	2	2	€16	❌	❌	✅	Y / Y	⭐️ 5 (5)
YLYeJON Casa Esclusiva con Parcheggio e Terrazza	€21,319	€78	75%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Home Sweet Rome	€21,215	€87	65%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (39)
Double bedroom, private bathroom and kitchen	€9,569	€63	39%	1	1	2	€16	❌	❌	❌	Y / Y	⭐️ 5 (23)
Lisa Apartment Università Tor Vergata Metro C	€25,652	€104	66%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (28)
Peperino Attic Flat	€15,679	€69	59%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (99)
★★★★★ La Piccola Villetta con il Grande giardino	€43,732	€176	68%	1	1	3	€0	✅	✅	❌	Y / Y	⭐️ 5 (138)
Grazioso bilocale Tor vergata.	€25,206	€87	78%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (25)
Astra Roma Apartments	€31,865	€229	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Anagnina Home	€16,473	€45	98%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (47)
Caput Mundi Anagnina III - Casa Vacanze a Roma	€29,377	€154	52%	1	1	31	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
La Dolcevita!! the sweet life!!!	€20,098	€56	96%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Residence Toraldo Rome	€27,828	€86	88%	1	1	5	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Astra Roma Apartments	€28,604	€223	35%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Like at home Luxury apartment centre	€21,852	€119	50%	1	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (4)
My house anagnina	€29,164	€148	54%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (1)
Le Rondini Apartment, 5 people, 2 balconies, Polyclinic Casilino and Tor Vergata	€27,611	€112	63%	1	1	3	€96	❌	❌	✅	Y / Y	⭐️ 5 (24)
Sweetie Home Rome - Tuscolana	€25,941	€76	92%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (24)
Green House - tor vergata	€19,400	€68	78%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cozy home nearby metro and all services	€21,674	€97	61%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Alloggio Turistico Roma,Cinecitta'	€23,291	€112	57%	1	2	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Grazioso appartamento posizione ideale MetroC Roma	€23,852	€67	97%	1	1	2	€16	❌	❌	❌	N / Y	⭐️ 5 (41)
Casa Vacanze Romane Francesco	€29,932	€105	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Comfortable cozy apartment	€29,685	€111	73%	1	1	1	€5	❌	❌	❌	Y / Y	⭐️ 5 (5)
The Green House	€15,278	€97	43%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (2)

Return Metrics

301.12% 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)	€9,611	€19,223	€28,835	€38,447	€48,059	€96,119	€288,359
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	€9,611	€19,223	€28,835	€38,447	€48,059	€96,119	€288,359

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

301.12%

Payback Period Days

121

Return on Investment

301.12%

Largo Andrea Berardi Lazio, 00173

1 bed • 1 bath • 4 guests

Monthly Rent

€34,571

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Airbtics projects €112/night at 63% occupancy ($25,689).

Occupancy Rate

Top 31% 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.

€23,061

Avg annual revenue

63%

Avg occupancy rate

€111

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

€5k

€20k

€30k

€45k

€9,612

Profit

Revenue

€34,571

Operating Expenses

€12,959

Operating Income

€21,612

Net Effective Rent

€12,000

Profit (Cash Flow)

€9,612

€3,192

Cash Investment

Renos & Furnishing

€3,095

Setup Costs

€97

Total

€3,192

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

301.12%

Payback Period Days

121