BNBCalc Short Term Rental Rental Arbitrage Analysis Via Angelo Tittoni, 4, Rome, Metropolitan City of Rome Capital, Italy

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Report by:

sangiovannihouse2023@gmail.com

Annual Revenue

€40,911

Profit (Cash Flow)

€13,276

Cash on Cash Return

436.1%

Annual Revenue

€40,911

AirDNA projects €157/night at 81% occupancy ($46,572). Airbtics projects €133/night at 84% occupancy ($40,910). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 84% occupancy rate, €133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€29,677	€39,877	€54,874	€70,948
Occupancy	76%	86%	96%	98%
Nightly Rate	€106	€125	€154	€194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Post Industrial Loft Trastevere -TopCollection	€57,643	€160	97%	1	2	3	€85	❌	❌	❌	N / Y	⭐️ 5 (318)
Trastevere - Stylish good vibes apt	€46,055	€147	83%	1	1	1	€60	❌	❌	✅	Y / Y	⭐️ 5 (20)
TRASTEVERE FOREVER enjoy authentic Rome !	€30,820	€106	79%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (116)
Casa Bertani	€32,146	€107	81%	1	1	2	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
FL Apartments - Charming flat in Trastevere	€40,941	€140	80%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Relax and Jacuzzi in Trastevere, perfect 4 couples	€65,170	€185	94%	1	1	1	€50	❌	✅	✅	N / Y	⭐️ 5 (235)
holiday home in trastevere cin:IT058091B415KZNFK3	€33,979	€129	71%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (95)
Little House Calandrelli on Gianicolo Hill	€28,434	€85	91%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (124)
Beautiful Loft in the hearth of Trastevere	€30,746	€113	74%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (118)
Chic & Cosmopolitan Flat inThe Heart of Trastevere	€85,417	€251	93%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (308)
myhome in the lovely Trastevere	€36,115	€133	74%	1	2	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (90)
Domus Lou Elegante appartamento in Trastevere Roma	€39,725	€117	92%	1	1	2	€55	❌	❌	❌	Y / Y	⭐️ 5 (110)
COZY, CHARATERISTIC AND CHARMING LOFT N TRASTEVERE	€29,615	€81	99%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (258)
Celeste luxury apartment Rome	€47,472	€131	96%	1	1.5	1	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (626)
Delizioso appartamento nel centro di Trastevere	€26,749	€90	81%	1	1	3	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (116)
Trastevere Lovely Studio Apartment by Romeloft	€38,934	€192	55%	1	1	2	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Appartamento Panieri Trastevere	€40,092	€113	96%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 5 (95)
Apartments Rione Trastevere XIII	€25,361	€92	72%	1	1	2	€75	❌	❌	✅	N / Y	⭐️ 3 (1)
Apartment in the heart of Roma	€33,214	€91	100%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (86)
Elegant loft in historical courtyard in Trastevere	€45,820	€167	74%	1	1	2	€25	❌	❌	✅	Y / Y	⭐️ 5 (77)
Apartamento Rione Trastevere XIII for 5 persons	€28,963	€93	83%	1	1	2	€69	❌	❌	✅	N / Y	⭐️ 4.6 (17)
Leopardella	€38,337	€119	87%	1	1	2	€50	❌	❌	❌	N / Y	⭐️ 5 (116)
Trastevere Cottage	€48,655	€137	97%	1	1	2	€78	❌	❌	❌	Y / Y	⭐️ 5 (506)
Rhome Away Tittoni	€23,747	€76	83%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (89)
Rhome Holiday Mameli	€32,712	€94	92%	1	1	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (93)
La grande bellezza Trasteverina	€35,333	€163	59%	1	1.5	3	€69	❌	❌	❌	Y / Y	⭐️ 5 (77)
Appartamento Nel cuore di Trastevere	€25,947	€107	66%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Casa Manara Trastevere Roma	€56,239	€199	76%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (45)
Trastevere Holiday	€48,685	€152	86%	1	1	2	€35	❌	❌	❌	N / N	⭐️ 5 (4)
Cozy apartament Trastevere in zona centrale	€67,060	€200	91%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (134)
BENEDETTA TRASTEVERE	€41,385	€117	96%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (373)
Joy Apartment 1 - Rome - Trastevere	€43,395	€122	97%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (162)
NEW! Casa Micheli a Trastevere	€36,720	€138	72%	1	1	2	€40	❌	❌	✅	N / Y	⭐️ 5 (145)
New Bright and Quiet in the Heart of Trastevere	€63,344	€194	89%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (102)
Maisondesfleurs	€45,961	€142	88%	1	1	2	€55	❌	❌	❌	N / Y	⭐️ 5 (151)
Enchanting Jacuzzi Suite Trastevere -TopCollection	€43,947	€120	98%	1	1	3	€55	❌	✅	❌	N / Y	⭐️ 5 (320)
Panoramic Jacuzzi Suite Trastevere -TopCollection	€33,928	€91	100%	1	1	3	€55	❌	✅	❌	N / Y	⭐️ 5 (365)
Paglia45 Apartment at Trastevere	€50,485	€141	98%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (43)
AUGUSTO AND LIVIA IMPERIAL HOUSE: AUGUSTO HOME	€61,077	€200	82%	1	1	1	€65	❌	✅	❌	N / Y	⭐️ 5 (136)
The Cute Nest Trastevere	€30,568	€106	76%	1	1	2	€80	❌	❌	❌	Y / Y	⭐️ 5 (78)

Return Metrics

436.05% 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)	€13,276	€26,552	€39,829	€53,105	€66,382	€132,764	€398,292
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	€13,276	€26,552	€39,829	€53,105	€66,382	€132,764	€398,292

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

436.05%

Payback Period Days

Return on Investment

436.05%

4 Via Angelo Tittoni Roma, Lazio, 00153

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact

€40,911

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €157/night at 81% occupancy.Projected nightly rate is €133/night at 84% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€41,773

Avg annual revenue

84%

Avg occupancy rate

€133

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

€25k

€45k

€65k

€85k

€13,276

Profit

Revenue

€40,911

Operating Expenses

€13,234

Operating Income

€27,676

Net Effective Rent

€14,400

Profit (Cash Flow)

€13,276

€3,045

Cash Investment

Renos & Furnishing

€2,952

Setup Costs

€93

Total

€3,045

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

436.05%

Payback Period Days