BNBCalc Short Term Rental Rental Arbitrage Analysis Via Camillo Peano, Roma, Lazio, 00139

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€44,499

Profit (Cash Flow)

€20,905

Cash on Cash Return

452.5%

Annual Revenue

€44,499

AirDNA projects €114/night at 66% occupancy ($27,443). Airbtics projects €130/night at 69% occupancy ($32,824). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 82% occupancy rate, €149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,755	€34,318	€45,845	€59,803
Occupancy	62%	74%	82%	88%
Nightly Rate	€103	€123	€149	€179

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Guest House Circeo	€29,001	€125	62%	2	2	2	€41	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
[Porta di Roma] Modern Bright with Wi-Fi - A/C	€27,699	€103	71%	2	2	2	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Ampio appartamento con Piscina e campo da Tennis	€42,981	€149	77%	2	2	2	€68	✅	❌	✅	Y / Y	⭐️ 4.7 (22)
Graziosa bomboniera nel cuore del Tufello	€25,277	€103	66%	2	2	2	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Alloggio Parco delle Valli	€47,633	€190	68%	2	2	3	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Luminoso ultimo piano zona Conca d'Oro-Valli	€32,879	€98	90%	2	2	4	€37	❌	❌	❌	Y / Y	⭐️ 5 (27)
App. a 50 mt dalla Metro Jonio it058091c2639gtj9d	€36,018	€116	85%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (76)
appartamento Casa di Massimo	€35,891	€127	77%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (35)
Terrace Apartment Rome	€37,400	€116	85%	2	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Limacino a Roma	€38,679	€119	87%	2	1	2	€32	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Modern, delightful, welcoming. Subway Conca d'oro	€32,961	€122	73%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (46)
LUB HOUSE Apartment Rome	€29,548	€92	86%	2	2	3	€52	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
[Conca D'Oro] Elegante e Luminoso: Metro Adiacente	€41,132	€162	66%	2	2	1	€73	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Giulia Home Apartment Roma	€23,540	€160	38%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Roma - Abitazione nel Cuore di Città Giardino	€33,689	€145	62%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Appartamento Roma	€35,827	€142	67%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (4)
Via Gentiloni 40 Metro Jonio	€27,216	€135	51%	2	1	3	€63	❌	✅	✅	Y / Y	⭐️ 5 (8)
Panoramic and elegant penthouse Metro Conca d'Oro	€46,339	€149	82%	2	1	1	€89	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Home Sweet Home Rome	€24,362	€73	90%	2	1	3	€46	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Monte Sacro by Interhome	€50,354	€222	62%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Casa Aniene	€36,005	€103	88%	2	1	2	€84	❌	❌	❌	Y / Y	⭐️ 4.6 (11)
Amazing apartment in Roma with WiFi	€67,798	€247	75%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (11)
Quiet appartament near the metro	€39,250	€165	65%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
cozy apt.garden bbq near subway	€17,117	€126	37%	2	2	2	€0	❌	❌	✅	Y / N	⭐️ 0 (4)
Lovely apartment in Rome near Jonio	€18,583	€74	68%	2	2	7	€32	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa Nuovo Salario	€16,749	€84	53%	2	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Appartamento • Nuovo Salario	€34,610	€117	81%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Civico 13	€33,538	€91	100%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Monte Cervialto 82	€20,363	€60	93%	2	2	30	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Domus metro B1	€35,755	€121	81%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Apartement by Metro B! Swimmingpool on request!	€45,622	€164	76%	2	2	1	€0	✅	❌	✅	Y / N	⭐️ 5 (1)
Monte Sacro apartment for 6 guests - Metro B 50 m	€38,510	€128	82%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (19)
Conca D'Oro Terrace - 15 min Colosseum (Metro B)	€46,288	€218	58%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Casa Vacanze Bellezza di Roma	€25,311	€99	62%	2	1	4	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Casa di Kikka	€34,589	€111	76%	2	1	2	€92	❌	❌	❌	N / Y	⭐️ 4 (3)
Leoncavallo Retreat	€35,717	€114	78%	2	1	1	€73	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy flat in Nuovo Salario with a green view	€25,205	€83	83%	2	2	6	€41	❌	❌	❌	Y / Y	⭐️ 4.6 (20)

Return Metrics

452.53% 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)	€20,904	€41,809	€62,713	€83,618	€104,522	€209,045	€627,136
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	€20,904	€41,809	€62,713	€83,618	€104,522	€209,045	€627,136

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

452.53%

Payback Period Days

Return on Investment

452.53%

Via Camillo Peano Roma, Lazio, 00139

2 bed • 1 bath • 6 guests

Monthly Rent

€44,499

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €114/night at 66% occupancy.Projected nightly rate is €130/night at 69% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€32,674

Avg annual revenue

69%

Avg occupancy rate

€130

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

€10k

€30k

€50k

€70k

€20,905

Profit

Revenue

€44,499

Operating Expenses

€13,995

Operating Income

€30,505

Net Effective Rent

€9,600

Profit (Cash Flow)

€20,905

€4,619

Cash Investment

Renos & Furnishing

€4,523

Setup Costs

€96

Total

€4,619

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

452.53%

Payback Period Days