BNBCalc Short Term Rental Rental Arbitrage Analysis Piazza Bologna, Rome, Roma Metropolitan City of Rome Capital, Italy

7 bed • 3 bath • 12 guests • €0

BNB

Calc

Annual Revenue

€98,065

Profit (Cash Flow)

€30,221

Cash on Cash Return

248.5%

Annual Revenue

€98,065

AirDNA projects €327/night at 82% occupancy ($98,064).

BNB Calc projects a 82% occupancy rate, €327 rate per night.

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

Return Metrics

248.52% 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)	€30,221	€60,442	€90,663	€120,884	€151,105	€302,210	€906,631
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	€30,221	€60,442	€90,663	€120,884	€151,105	€302,210	€906,631

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

248.52%

Payback Period Days

146

Return on Investment

248.52%

Piazza Bologna Roma, Lazio, 00162

7 bed • 3 bath • 12 guests

Monthly Rent

€98,065

Annual Revenue

Projected nightly rate is €327/night at 82% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

€0

Avg annual revenue

Avg occupancy rate

€0

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

€0k

€100k

€195k

€300k

€30,221

Profit

Revenue

€98,065

Operating Expenses

€19,844

Operating Income

€78,221

Net Effective Rent

€48,000

Profit (Cash Flow)

€30,221

€12,160

Cash Investment

Renos & Furnishing

€12,064

Setup Costs

€96

Total

€12,160

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

248.52%

Payback Period Days

146