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 Piazza della Maddalena, Roma, Lazio, 00186

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€116,493

Profit (Cash Flow)

€71,874

Cash on Cash Return

1572.4%

Annual Revenue

€116,493

AirDNA projects €294/night at 77% occupancy ($82,697). Airbtics projects €272/night at 85% occupancy ($84,472). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 96% occupancy rate, €332 rate per night.

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

Percentiles25%50%75%90%
Revenue€54,330€84,833€117,710€160,789
Occupancy76%89%96%98%
Nightly Rate€194€259€332€444

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
Penthouse al Pantheon, in the heart of Rome

No image available

€98,066
€438
61%
212€77❌❌❌Y / Y⭐️ 5 (46)
Casa di Francy 2

No image available

€87,545
€242
98%
222€52❌❌❌Y / Y⭐️ 5 (319)
Pantheon Domus Valentino

No image available

€47,749
€137
94%
211€41❌❌❌Y / Y⭐️ 5 (491)
Luce al Pantheon

No image available

€69,730
€331
57%
212€52❌❌✅Y / Y⭐️ 5 (33)
DOMUS PANTHEON

No image available

€102,240
€327
85%
212€31❌❌✅Y / Y⭐️ 5 (140)
Il Conte Checco

No image available

€72,996
€205
97%
222€62❌❌❌Y / Y⭐️ 5 (196)
Pantheon house amazing view by Varental

No image available

€122,825
€369
90%
212€72❌❌❌Y / Y⭐️ 5 (46)
Pantheon house amazing location by Varental

No image available

€115,288
€358
87%
212€72❌❌❌Y / Y⭐️ 0 (1)
Torretta storica Pantheon

No image available

€70,688
€213
90%
22.53€70❌❌❌N / Y⭐️ 5 (72)
Beautiful apartment at the Pantheon

No image available

€65,118
€264
66%
222€52❌❌❌Y / Y⭐️ 5 (330)
Eve Deluxe Apartments Pantheon

No image available

€92,582
€263
96%
222€0❌❌❌Y / Y⭐️ 5 (109)
Luxury Apartment - 50 meters from Pantheon

No image available

€109,751
€305
98%
222€103❌❌❌Y / Y⭐️ 5 (199)
NEW LIST!Apartment a 2mins walk from Navona Square

No image available

€66,563
€193
94%
223€72❌❌❌Y / Y⭐️ 4.5 (5)
Roof Terrace-Tetti di Piazza Navona

No image available

€29,835
€115
69%
212€113❌❌❌N / Y⭐️ 4.5 (171)
MGPgroup Guest House Navona

No image available

€45,938
€125
100%
212€82❌❌❌N / Y⭐️ 4.5 (361)
Navona square apt - enjoy your stay

No image available

€88,148
€269
89%
222€113❌❌❌Y / Y⭐️ 4.5 (125)
CASAWALLY SUPERIOR APARTMENT 3 LEVELS & TERRACE.

No image available

€60,684
€166
99%
211€41❌❌✅N / Y⭐️ 5 (419)
Amazing Art Déco Apartment Pantheon -TopCollection

No image available

€43,084
€117
99%
223€67❌❌❌N / Y⭐️ 4.5 (392)
Charming stay in Roma - Luxury Holiday apartment

No image available

€161,227
€521
84%
222€88❌❌❌Y / Y⭐️ 5 (74)
Elegant apartment near the Pantheon

No image available

€83,938
€238
96%
222€52❌❌❌Y / Y⭐️ 5 (189)
Appartamento Fiorano a Piazza Navona

No image available

€163,889
€503
89%
223€0❌❌✅Y / Y⭐️ 5 (115)
Appartamento al Pantheon

No image available

€46,217
€136
93%
223€36❌❌❌Y / Y⭐️ 5 (301)
Sunny Apartment Navona Square

No image available

€38,838
€126
83%
212€93❌❌❌Y / Y⭐️ 4.5 (110)
NEW - Historic Centre-Gorgeous Apartment

No image available

€99,055
€302
88%
222€82❌❌❌Y / Y⭐️ 4.5 (392)
Navona Deluxe

No image available

€66,676
€194
94%
222€0❌❌❌Y / Y⭐️ 5 (204)
Piazza Navona 2BR, 2BA Penthouse-Beautiful Terrace

No image available

€154,807
€508
83%
223€129❌❌❌Y / Y⭐️ 5 (194)
Appartamento Luxury Navona

No image available

€84,532
€321
72%
222€0❌❌❌Y / Y⭐️ 5 (23)
NEW!Pantheon Rooftop Terrace Apartment

No image available

€136,183
€499
73%
211€93❌❌✅Y / Y⭐️ 4.5 (75)
Stunning Apartment behind Piazza Navona

No image available

€57,455
€194
81%
222€0❌❌❌N / Y⭐️ 5 (338)
Navona Exotic

No image available

€77,218
€274
77%
222€0❌❌❌Y / Y⭐️ 5 (172)
Luxury & Design Rome | Ac Wifi | Heat | Elevator

No image available

€94,370
€340
75%
212€134❌❌❌Y / Y⭐️ 5 (93)
Pantheon Loft

No image available

€90,850
€254
97%
21.54€76❌❌❌Y / Y⭐️ 5 (95)
Pantheon Amazing & Central City View Apartment -

No image available

€88,156
€242
97%
221€159❌❌❌Y / Y⭐️ 5 (62)
LovelyApt -Pantheon

No image available

€52,495
€210
67%
212€36❌❌❌Y / N⭐️ 4 (7)
Pantheon116

No image available

€54,281
€150
98%
212€52❌❌❌N / Y⭐️ 5 (170)
Rental In Rome - Your apartment near the pantheon

No image available

€95,673
€337
77%
222€98❌❌❌Y / Y⭐️ 4.5 (25)
Welcome to Pantheon - 97 m

No image available

€104,177
€384
73%
221€124❌❌❌Y / Y⭐️ 5 (30)
LovelyApt - Pantheon

No image available

€60,612
€221
74%
222€36❌❌❌Y / Y⭐️ 4.5 (50)
PANTHEON BRAND NEW

No image available

€97,201
€282
94%
212€31❌❌✅Y / Y⭐️ 5 (161)
Casa Cornacchie - FromHometoRome

No image available

€78,081
€224
95%
213€72❌❌❌Y / Y⭐️ 5 (60)

Return Metrics

1,572.35% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€71,874€143,748€215,622€287,496€359,370€718,741€2,156,225
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€71,874€143,748€215,622€287,496€359,370€718,741€2,156,225

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1,572.35%

Payback Period Days

23

Return on Investment

1,572.35%

property-location

Piazza della Maddalena Roma, Lazio, 00186

2 bed • 1 bath • 6 guests

€116,493

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €294/night at 77% occupancy ($82,697.32). Airbtics projects €272/night at 85% occupancy ($84,472).

Top 26% of comparables

Top 26% 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.

€84,369

Avg annual revenue

85%

Avg occupancy rate

€272

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

€30k

€75k

€115k

€165k

Sign up to see the data on 40 all comparables

€71,874

Profit

Revenue

€116,493

Operating Expenses

€21,819

Operating Income

€94,674

Net Effective Rent

€22,800

Profit (Cash Flow)

€71,874

€4,571

Cash Investment

Renos & Furnishing

€4,476

Setup Costs

€95

Total

€4,571

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,572.35%

Payback Period Days

23

🤩

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