BNBCalc Short Term Rental Rental Arbitrage Analysis Via Clemente Rebora, Roma, Lazio, 00143

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Report by:

Sergio Perantoni

sergioperantoni@gmail.com

Annual Revenue

€32,037

Profit (Cash Flow)

€12,398

Cash on Cash Return

263.6%

Annual Revenue

€32,037

AirDNA projects €145/night at 69% occupancy ($36,445). Airbtics projects €137/night at 64% occupancy ($32,037). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, €137 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,851	€29,427	€53,688	€66,849
Occupancy	48%	64%	83%	94%
Nightly Rate	€95	€124	€175	€192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfy cozy new apartment with parking	€20,965	€75	75%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (68)
elegante abitazione moderna	€45,550	€126	99%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (56)
Comfort Penthouse - private parking, Wi-Fi	€43,087	€143	82%	2	3	3	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
The cozy scenic flat in Roma EUR	€32,016	€183	47%	2	1	2	€61	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Metro B 10min, silenzioso, connesso, full comfort!	€29,791	€86	94%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (71)
EUR Papillo Attico panoramico, terrazzo, 5 ospiti	€29,953	€100	75%	2	1	3	€81	❌	❌	✅	Y / Y	⭐️ 4.6 (6)
Home Sorbara ( Luxury Home )	€33,003	€200	45%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
NEW! Eur Lux home & business	€81,807	€236	94%	2	2	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (70)
Eur centro lux apartment con camino	€30,055	€171	48%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.4 (11)
𝐌𝐘 𝐑𝐎𝐌𝐀𝐍 𝐃𝐑𝐄𝐀𝐌 [parcheggio gratuito]	€31,021	€154	54%	2	2	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (114)
Appartamento Sole	€54,741	€174	86%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Apartment EUR-Tre Fontane 5 people	€57,081	€260	60%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (3)
La Dimora dei Cedri argentati	€22,962	€90	68%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (5)
Bellissimo quadrilocale - EUR Torrino - 100 mt IFO	€14,690	€78	50%	2	2	2	€51	❌	✅	❌	Y / Y	⭐️ 4.8 (31)
EUR Apartament Salone, 2 camere letto bagno cucina	€14,329	€103	38%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Casamania Home Metro Laurentina	€43,457	€180	65%	2	2	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (61)
Panoramic Eur Apartment	€35,406	€103	92%	2	2	3	€71	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Sabrina Home	€18,861	€78	64%	2	1	1	€15	❌	❌	✅	N / N	⭐️ 2.5 (2)
Casa EUR	€29,438	€102	78%	2	2	5	€61	❌	❌	❌	Y / Y	⭐️ 5 (52)
Casa Sapori	€28,021	€102	75%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Appartamento EUR-La nuvola, 50m da metro B-FERMI	€41,968	€169	67%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
appartamento euro	€16,066	€121	35%	2	1	5	€26	❌	❌	❌	Y / N	⭐️ 0 (0)
Appartamento Eur Torrino	€30,200	€152	53%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (15)
Alinda Bonacci Brunamonti	€25,407	€104	53%	2	2	5	€203	❌	❌	❌	Y / Y	⭐️ 5 (1)
Eur Charme	€12,714	€71	49%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Spacious apartment in Rome!	€30,200	€89	91%	2	2	1	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
APARTMENT ONE BATHROOM FOR 3 PAX	€50,728	€147	94%	2	1	3	€0	❌	❌	✅	N / Y	⭐️ 4.5 (9)
FAMILY & FRIENDS IN ROME	€23,777	€115	55%	2	2	4	€82	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
EUR Poggio del Torrino Very Bright	€21,651	€96	59%	2	2	3	€96	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
The Tropical Corner by Rentbeat	€61,771	€191	86%	2	2	1	€102	❌	❌	❌	Y / Y	⭐️ 4.3 (8)
La Casetta di Smareglia	€20,632	€79	71%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (7)
Great Home Laurentina Metro B	€55,697	€179	83%	2	2	3	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Olivo	€29,141	€332	24%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Appartamento Fonte Laurentina	€12,963	€152	23%	2	2	5	€51	❌	❌	✅	Y / Y	⭐️ 5 (9)
Eur apartament	€21,368	€67	87%	2	2	21	€82	❌	❌	❌	N / N	⭐️ 5 (1)
EUR IFO Mostacciano trilocale	€22,175	€123	48%	2	2	3	€96	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Appartamento Astri EUR	€20,093	€125	44%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (3)
Great Home - Laurentina Metro B	€32,534	€184	47%	2	2	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (6)
Domus Vigolo l'angolo della tranquillità.	€22,140	€60	100%	2	2	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (21)
Great House Laurentina Metro B	€11,463	€184	17%	2	2	3	€51	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

263.6% 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)	€12,397	€24,795	€37,193	€49,591	€61,989	€123,979	€371,939
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	€12,397	€24,795	€37,193	€49,591	€61,989	€123,979	€371,939

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

263.6%

Payback Period Days

138

Return on Investment

263.6%

Via Clemente Rebora Roma, Lazio, 00143

2 bed • 2 bath • 6 guests

Monthly Rent

€32,037

Annual Revenue

BNBCalc predicts this property will get $137 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

€31,736

Avg annual revenue

64%

Avg occupancy rate

€139

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

€35k

€55k

€85k

€12,398

Profit

Revenue

€32,037

Operating Expenses

€12,439

Operating Income

€19,598

Net Effective Rent

€7,200

Profit (Cash Flow)

€12,398

€4,703

Cash Investment

Renos & Furnishing

€4,609

Setup Costs

€95

Total

€4,703

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

263.6%

Payback Period Days

138