Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Via Bernardino Telesio 14, 00195 Rome Rome, Italy

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$56,788

Profit (Cash Flow)

$30,424

Cash on Cash Return

413.9%

Annual Revenue

$56,788

AirDNA projects $140/night at 78% occupancy ($39,884). Airbtics projects $122/night at 92% occupancy ($40,994). Airbtics predicts this property will perform in the 36% revenue percentile

BNB Calc projects a 92% occupancy rate, $169 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,994$43,527$56,958$69,512
Occupancy73%95%100%100%
Nightly Rate$121$148$185$294

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

413.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$30,424$60,848$91,273$121,697$152,122$304,244$912,734
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$30,424$60,848$91,273$121,697$152,122$304,244$912,734

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

413.93%

Payback Period Days

88

Return on Investment

413.93%

property-location

14 Via Bernardino Telesio Roma, Lazio, 00195

1 bed • 1 bath • 4 guests

$56,788

Annual Revenue

This property is projected to be in the top 36% revenue percentile compared to similar properties nearby.
Projected nightly rate is $140/night at 78% occupancy.Projected nightly rate is $122/night at 92% occupancy.

Top 61% of comparables

Top 11% of comparables

Seasonality

Sign up to view the full seasonality chart

$30,424

Profit

Revenue

$56,788

Operating Expenses

$9,564

Operating Income

$47,224

Net Effective Rent

$16,800

Profit (Cash Flow)

$30,424

$7,350

Cash Investment

Renos & Furnishing

$7,250

Setup Costs

$100

Total

$7,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

413.93%

Payback Period Days

88