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 Via Andrea Millevoi, Roma, Lazio,

2 bed β€’ 1.5 bath β€’ 4 guests β€’ €0

BNB

Calc

Annual Revenue

€31,789

Profit (Cash Flow)

€9,114

Cash on Cash Return

210.2%

Annual Revenue

€31,789

AirDNA projects €126/night at 63% occupancy ($29,024). Airbtics projects €126/night at 69% occupancy ($31,789). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, €126 rate per night.

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

Percentiles25%50%75%90%
Revenue€21,256€32,848€43,175€60,978
Occupancy58%71%80%92%
Nightly Rate€99€124€144€177

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
RhOME sweet RhOME - Apt in Rome

No image available

€17,617
€82
58%
213€24βŒβœ…βŒY / Y⭐️ 4.5 (17)
A due passi dal Parco dell'Appia Antica

No image available

€34,852
€165
53%
223€92❌❌❌Y / Y⭐️ 4.5 (12)
𝐌𝐘 π‘πŽπŒπ€π πƒπ‘π„π€πŒ [parcheggio gratuito]

No image available

€32,999
€148
60%
222€38❌❌❌Y / Y⭐️ 5 (118)
The cozy scenic flat in Roma EUR

No image available

€32,793
€177
50%
212€58βŒβŒβœ…Y / Y⭐️ 5 (18)
LunaBed Roma - Affitti brevi - Intero alloggio

No image available

€21,309
€100
58%
211€0βŒβŒβœ…Y / Y⭐️ 5 (11)
elegante abitazione moderna

No image available

€41,869
€122
94%
211€0βŒβŒβœ…Y / Y⭐️ 5 (65)
Eur centro lux apartment con camino

No image available

€29,115
€177
45%
222€0βŒβŒβœ…Y / Y⭐️ 4.5 (11)
The Tropical Corner by Rentbeat

No image available

€46,291
€171
72%
211€96❌❌❌Y / Y⭐️ 4.5 (8)
4 stops from Colosseum! (free parking)

No image available

€29,244
€82
96%
222€48❌❌❌Y / Y⭐️ 5 (72)
San Paolo Basilica Suite - Cinema e idromassaggio

No image available

€31,170
€114
74%
212€53βŒβœ…βŒN / Y⭐️ 5 (52)
Apartment Sole

No image available

€43,695
€149
80%
221€0❌❌❌Y / Y⭐️ 5 (48)
Apartment EUR-TreFontane 6people

No image available

€60,862
€231
72%
211€0βŒβŒβœ…Y / Y⭐️ 5 (6)
Appartamento confortevole, con parcheggio gratuito

No image available

€15,036
€94
42%
222€43❌❌❌Y / Y⭐️ 5 (107)
Casa Arcadia

No image available

€23,585
€86
70%
212€58❌❌❌N / Y⭐️ 4.5 (21)
La casa di Zeta

No image available

€29,241
€130
61%
212€28❌❌❌Y / Y⭐️ 5 (51)
Viale europa appartamento 100mq a Roma Eur Centro

No image available

€29,666
€123
65%
222€58❌❌❌Y / Y⭐️ 5 (92)
Luigi's Home, Cozy Apt to San Paolo Metro

No image available

€40,101
€126
85%
222€53βŒβŒβœ…Y / Y⭐️ 5 (7)
Spacious 2-BR Apartment Near Metro

No image available

€34,212
€123
75%
222€52❌❌❌Y / Y⭐️ 5 (59)
Apartment Galassie (up to 4 guests)

No image available

€43,979
€148
81%
223€0❌❌❌Y / Y⭐️ 5 (59)
Comfort Penthouse - private parking, Wi-Fi

No image available

€40,761
€135
82%
233€20❌❌❌Y / Y⭐️ 4.8 (34)
Luisa Flat: Metro B- Basilica S. Paolo & Wi-Fi

No image available

€29,192
€113
65%
211€96❌❌❌Y / Y⭐️ 4 (9)
La "verde dimora"

No image available

€24,895
€69
96%
211€34❌❌❌Y / Y⭐️ 5 (179)
Mapi V GuestHouse

No image available

€30,628
€142
58%
212€20βŒβŒβœ…N / Y⭐️ 5 (37)
Casa Paestum. Wonderful house with garden

No image available

€34,272
€101
92%
212€57❌❌❌Y / Y⭐️ 5 (48)
BigFamilyFlats - San Paolo - 6pax

No image available

€52,344
€143
100%
221€0❌❌❌Y / Y⭐️ 5 (78)
Francesco's Penthouse with terrace in Rome

No image available

€20,060
€68
79%
225€20❌❌❌Y / Y⭐️ 4.7 (11)
Villino Roma Centro con Bus, Metro A Piazza Spagna

No image available

€17,835
€72
62%
223€57❌❌❌Y / Y⭐️ 5 (13)
New special Roma VRBS apartament

No image available

€41,492
€139
80%
222€52❌❌❌Y / Y⭐️ 5 (20)
appartamento basilica s. paolo / ostiense

No image available

€30,639
€135
62%
212€0❌❌❌Y / Y⭐️ 5 (3)
San Paolo Suite Four Stops from Colosseum

No image available

€28,710
€101
77%
211€52❌❌❌Y / Y⭐️ 5 (140)
Apartment EUR-Tre Fontane 5 people

No image available

€57,289
€234
67%
211€0βŒβŒβœ…Y / Y⭐️ 4.5 (3)
Great Home Laurentina Metro B

No image available

€39,466
€141
74%
223€48❌❌❌Y / Y⭐️ 5 (22)
Appia Antica / Parco Acquedotti

No image available

€28,303
€131
58%
211€24❌❌❌Y / Y⭐️ 5 (18)
Appartamento Divino Amore , tra centro e campagna

No image available

€8,948
€60
38%
221€38❌❌❌Y / Y⭐️ 4.8 (41)
Rhome Holiday Montagnola

No image available

€28,347
€87
85%
213€58❌❌❌Y / Y⭐️ 5 (77)
Apartament with park view

No image available

€28,005
€105
73%
223€0❌❌❌Y / Y⭐️ 5 (104)
Ampio appartamento con parcheggio gratuito

No image available

€22,725
€113
54%
222€20❌❌❌Y / Y⭐️ 5 (22)
EUR Papillo Attico panoramico, terrazzo, 5 ospiti

No image available

€29,082
€95
79%
213€76βŒβŒβœ…Y / Y⭐️ 4.5 (6)
CasalFattoria - IG'able Charm, AC Parking SW Wi-Fi

No image available

€28,124
€137
55%
223€76❌❌❌Y / Y⭐️ 5 (118)
San Paolo Lellas Guest House

No image available

€37,119
€178
56%
222€34❌❌❌Y / Y⭐️ 5 (42)

Return Metrics

210.16% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€9,113€18,227€27,341€36,455€45,569€91,139€273,419
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€9,113€18,227€27,341€36,455€45,569€91,139€273,419

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

210.16%

Payback Period Days

173

Return on Investment

210.16%

property-location

Via Andrea Millevoi Roma, Lazio

2 bed β€’ 1.5 bath β€’ 4 guests

€31,789

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €126/night at 63% occupancy ($29,024.96). Airbtics projects €126/night at 69% occupancy ($31,789).

Top 51% of comparables

Top 48% 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.

€32,396

Avg annual revenue

69%

Avg occupancy rate

€126

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€10k

€25k

€45k

€60k

Sign up to see the data on 40 all comparables

€9,114

Profit

Revenue

€31,789

Operating Expenses

€11,875

Operating Income

€19,914

Net Effective Rent

€10,800

Profit (Cash Flow)

€9,114

€4,337

Cash Investment

Renos & Furnishing

€4,248

Setup Costs

€89

Total

€4,337

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

210.16%

Payback Period Days

173

🀩

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