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 Lungotevere degli Artigiani, Roma, Lazio, 00153

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€44,461

Profit (Cash Flow)

-€5,344

Cash on Cash Return

-113.6%

Annual Revenue

€44,461

AirDNA projects €159/night at 75% occupancy ($43,494). Airbtics projects €152/night at 80% occupancy ($44,460). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, €152 rate per night.

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

Percentiles25%50%75%90%
Revenue€26,157€44,123€66,286€85,525
Occupancy72%83%91%94%
Nightly Rate€98€144€197€245

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
In Rome in Love in Bike - Famiglie e Smart Working

No image available

€84,327
€244
93%
211€51❌❌✅Y / Y⭐️ 5 (106)
Nuovissimo appartamento ad un passo da Trastevere

No image available

€67,370
€228
79%
212€72❌❌❌N / Y⭐️ 4.7 (13)
SPACIOUS HOUSE, TERRACE, 15 minutes from OLD TOWN!

No image available

€23,577
€66
97%
214€45❌❌✅Y / Y⭐️ 5 (352)
House for families and friend

No image available

€79,679
€256
85%
212€0❌❌❌Y / N⭐️ 5 (1)
Domus Trastevere elegant apartment near Trastevere

No image available

€33,299
€106
85%
212€61❌❌❌Y / Y⭐️ 4.8 (177)
Voluptas house Trastevere

No image available

€30,172
€88
93%
211€51❌❌✅Y / Y⭐️ 4.8 (50)
casa vacanza home sweet home di Fatha

No image available

€22,139
€90
67%
212€41❌❌❌Y / Y⭐️ 4.7 (93)
TrastevereHouse

No image available

€47,183
€175
72%
233€61❌✅❌Y / Y⭐️ 4.7 (53)
Boutique Domus Penthouse Trastevere

No image available

€53,185
€153
94%
2128€51❌❌❌Y / Y⭐️ 4.7 (81)
Apt per chi ama prendere il caffè in terrazzo

No image available

€34,989
€112
85%
213€0❌❌✅Y / Y⭐️ 5 (44)
Casa Caterina in Trastevere (2 br with balconies)

No image available

€39,379
€142
75%
212€51❌❌❌Y / Y⭐️ 5 (108)
Casa Ferrari. Testaccio e Trastevere. Wi fi free

No image available

€42,598
€178
65%
212€41❌❌❌N / Y⭐️ 4.9 (66)
Matilda Guest House Trastevere 8 posti letto

No image available

€56,421
€312
49%
233€30❌❌✅Y / Y⭐️ 4.8 (10)
Portuensis Trastevere Apartment

No image available

€57,856
€197
80%
212€21❌❌❌Y / Y⭐️ 5 (64)
Un appartamento vicino alla Stazione Trastevere

No image available

€32,855
€98
89%
212€81❌❌❌Y / N⭐️ 4.3 (5)
Lovely and bright 2 bed flat near Trastevere

No image available

€41,234
€147
76%
212€51❌❌❌Y / Y⭐️ 4.8 (131)
Trastevere Vintage Rosazza

No image available

€34,286
€93
100%
211€71❌❌✅Y / Y⭐️ 5 (293)
Mirella's Home Trastevere Casa Vacanze

No image available

€21,214
€80
72%
213€41❌❌❌Y / Y⭐️ 4.8 (325)
Trastevere Rolli

No image available

€30,992
€107
77%
212€51❌❌❌Y / Y⭐️ 5 (74)
Haven in Trastevere

No image available

€35,171
€117
82%
214€0❌❌✅Y / Y⭐️ 5 (30)
Large luminous house in Trastevere with 3 balcony

No image available

€65,899
€288
62%
231€112❌❌✅Y / Y⭐️ 4.8 (38)
Appartamento incantevole Testaccio - Tipico romano

No image available

€42,778
€194
60%
213€30❌❌❌Y / Y⭐️ 5 (58)
Casa Vacanze Mafalda - Roma Trastevere

No image available

€46,401
€149
84%
212€61❌❌✅Y / Y⭐️ 4.9 (131)
BellaRichetta - SweetHomeQuiet

No image available

€27,346
€98
72%
212€72❌❌✅Y / Y⭐️ 5 (46)
"JAZZ STYLE Home" Attic Trastevere

No image available

€26,234
€80
87%
214€51❌✅❌N / Y⭐️ 4.5 (131)
Trastevere Sweet Holidays

No image available

€23,403
€78
81%
214€41❌❌❌Y / Y⭐️ 5 (106)
Trastevere & Porta Portese - Lovely Flat x 4!

No image available

€34,350
€102
91%
211€96❌❌❌Y / Y⭐️ 4.3 (76)
Chic 'n Charme Trastevere Terrace

No image available

€50,384
€206
66%
212€51❌❌✅Y / Y⭐️ 4.9 (16)
Amazing Viale Trastevere with Terrace

No image available

€61,650
€214
78%
211€61❌❌❌N / Y⭐️ 4.8 (19)
Trastevere 2Rooms Home with Balcony

No image available

€36,239
€146
66%
213€61❌❌❌Y / Y⭐️ 4.9 (39)
Caesar Domus in Trastevere

No image available

€31,717
€95
90%
212€61❌❌❌Y / Y⭐️ 5 (113)
Attico lussuoso Roma centro

No image available

€47,802
€233
55%
212€72❌❌✅Y / Y⭐️ 5 (6)
Appartamento Stazione Trastevere

No image available

€26,647
€80
90%
212€26❌❌✅Y / Y⭐️ 4.5 (93)
Flat in Town Trastevere

No image available

€46,511
€130
97%
222€21❌❌❌N / Y⭐️ 4.7 (327)
‘Elegant Apartment’ Stazione Trastevere, 2 baths

No image available

€49,700
€149
90%
222€51❌❌❌Y / Y⭐️ 5 (114)
Segneri Viale Trastevere

No image available

€52,043
€146
95%
221€72❌❌❌Y / Y⭐️ 4.5 (17)
Modern apartment near Trastevere station

No image available

€40,596
€115
93%
213€89❌❌❌Y / Y⭐️ 4.8 (34)
Modern Spacious Apartment on the Tevere

No image available

€40,011
€115
94%
222€85❌❌❌Y / Y⭐️ 4.8 (92)
The Wonder of Trastevere

No image available

€69,590
€198
94%
222€41❌❌✅Y / Y⭐️ 4.8 (166)
Trastevere N° 30

No image available

€82,785
€291
77%
223€61❌❌❌Y / Y⭐️ 4.2 (17)

Return Metrics

-113.63% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€5,344-€10,688-€16,032-€21,376-€26,720-€53,441-€160,323
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-€5,344-€10,688-€16,032-€21,376-€26,720-€53,441-€160,323

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-113.63%

Payback Period Days

0

Return on Investment

-113.63%

property-location

Lungotevere degli Artigiani Roma, Lazio, 00153

2 bed • 2 bath • 6 guests

€44,461

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €159/night at 75% occupancy ($43,494.2). Airbtics projects €152/night at 80% occupancy ($44,460).

Top 56% of comparables

Top 36% 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.

€44,847

Avg annual revenue

81%

Avg occupancy rate

€158

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

€20k

€40k

€60k

€85k

Sign up to see the data on 40 all comparables

-€5,344

Profit

Revenue

€44,461

Operating Expenses

€13,805

Operating Income

€30,656

Net Effective Rent

€36,000

Profit (Cash Flow)

-€5,344

€4,703

Cash Investment

Renos & Furnishing

€4,608

Setup Costs

€95

Total

€4,703

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-113.63%

Payback Period Days

0

🤩

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