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 Cola di Rienzo, Rome, Metropolitan City of Rome Capital, Italy

3 bed • 3 bath • 7 guests • €0

BNB

Calc

Annual Revenue

€105,825

Profit (Cash Flow)

€37,011

Cash on Cash Return

571.0%

Annual Revenue

€105,825

AirDNA projects €343/night at 78% occupancy ($97,810). Airbtics projects €278/night at 80% occupancy ($81,278). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 90% occupancy rate, €322 rate per night.

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

Percentiles25%50%75%90%
Revenue€56,796€84,430€107,619€136,430
Occupancy71%82%90%95%
Nightly Rate€217€278€322€386

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
Elegant oasis among the Vatican and Via del Corso

No image available

€117,843
€350
88%
321€231❌❌❌Y / Y⭐️ 5 (76)
Designer flat 3 bed/2 bath near Vatican

No image available

€101,897
€304
91%
324€63❌❌❌Y / Y⭐️ 5 (100)
Vatican area big apartment 3 bedrooms 2 bathroom

No image available

€32,758
€112
79%
323€84❌❌❌Y / Y⭐️ 4.5 (139)
Lovely Comfortable Flat by the Vatican

No image available

€41,014
€152
72%
323€147❌❌❌Y / Y⭐️ 4.7 (217)
Apartment with terrace near Vatican Domus Lunae

No image available

€124,984
€361
94%
323€105❌❌❌Y / Y⭐️ 4.9 (260)
Apartment Stefano

No image available

€60,366
€231
71%
322€47❌❌❌Y / Y⭐️ 5 (64)
Grand Tour Vatican Apartment

No image available

€66,047
€302
59%
321€21❌❌✅Y / Y⭐️ 3.9 (9)
Stylish 3 bedrooms flat into an ex designer office

No image available

€59,134
€319
50%
322€94❌❌❌N / Y⭐️ 4.8 (46)
Maison Sant’Angelo | 3-bedroom apartment

No image available

€80,176
€260
83%
312€99❌❌❌Y / Y⭐️ 4.9 (308)
S'PeterBASILICA ROME-BY-FOOT-LUXURyHOME-AirC-WiFi

No image available

€62,624
€174
98%
322€89❌❌✅Y / Y⭐️ 4.9 (42)
Residence Borgognoni - Apt 1 with Balcony

No image available

€26,071
€84
80%
321€158❌❌❌Y / Y⭐️ 4.5 (38)
Vatican Apartment 9

No image available

€71,601
€217
89%
313€73❌❌❌Y / Y⭐️ 5 (2)
Maison Cola di Rienzo | 3-bedroom apartment

No image available

€120,578
€375
87%
322€115❌❌❌Y / Y⭐️ 4.8 (190)
Vatican Luxury Design 3 Bedrooms Penthouse

No image available

€92,479
€322
78%
322€115❌❌❌Y / Y⭐️ 4.9 (94)
SAN PETER LORY'S HOUSE

No image available

€99,807
€339
80%
321€53❌❌❌Y / Y⭐️ 4.8 (79)
285_ art & style flat walking distance to Vatican

No image available

€66,435
€193
93%
322€37❌❌❌Y / Y⭐️ 4.9 (108)
Spacious & Chic by the Vatican

No image available

€98,546
€295
91%
323€79❌❌❌Y / Y⭐️ 4.9 (194)
Vatican Prestige Apt 3 Bedrooms & 2 Bathrooms

No image available

€175,072
€499
95%
321€84❌❌❌Y / Y⭐️ 4.7 (27)
Spacious 3 rooms flat-sunny Terrace-Vatican

No image available

€87,189
€293
80%
311€82❌❌❌N / Y⭐️ 4.7 (114)
Vaticano-San Pietro, charming & cozy apartment!

No image available

€48,886
€249
53%
322€73❌❌❌Y / Y⭐️ 5 (179)
Elegant and new 3 bedrooms apt near S. Peter!

No image available

€51,914
€197
69%
322€136❌❌❌Y / Y⭐️ 4.8 (53)
Pompeo Magno White Luxury Apartment 3BR full A/C

No image available

€98,846
€313
86%
323€89❌❌❌Y / Y⭐️ 4.9 (131)
Gracchi 56 - Luxury Apartment

No image available

€76,230
€293
71%
322€16❌❌❌Y / Y⭐️ 5 (44)
Spacious Stylish Apt with private terrace - Center

No image available

€79,194
€247
85%
322€89❌❌❌Y / Y⭐️ 4.8 (91)
Le Cupoline al Vaticano - Ap.Cesare

No image available

€78,588
€217
99%
323€0❌❌❌Y / Y⭐️ 5 (5)
Palestrina

No image available

€89,289
€498
48%
301€105❌✅❌Y / Y⭐️ 2.4 (4)
Idyllia | Huge apt with balconies in Vatican area

No image available

€50,369
€156
86%
324€136❌❌❌Y / Y⭐️ 4.7 (98)
Marbel - Casa vacanze

No image available

€63,805
€226
77%
324€42❌❌❌Y / Y⭐️ 3.9 (11)
Vatican Balcony Suites BorgoPio 5-10pax

No image available

€85,414
€253
90%
323€94❌❌❌Y / Y⭐️ 4.8 (130)
Prati 3 BDR Apt. Rooftop with 360-Degree Views

No image available

€91,839
€324
76%
321€116❌❌❌Y / Y⭐️ 5 (22)
Apartment,2 Person, Near Vatican

No image available

€74,559
€287
71%
311€0❌❌✅Y / Y⭐️ 4.5 (2)
4BNB - Spacious Belli Apartment

No image available

€103,096
€279
98%
321€136❌❌❌Y / Y⭐️ 4.8 (30)
Prati Vatican Apartment

No image available

€96,380
€277
95%
311€0❌❌❌Y / Y⭐️ 4.5 (21)
Re-Imagined Apartment in Historical Building

No image available

€146,507
€482
82%
322€158❌❌❌Y / Y⭐️ 5 (114)
Tra Santi e Poeti

No image available

€30,622
€91
91%
312€16❌❌✅Y / Y⭐️ 5 (246)
The Best Rent -Quadrilocale vicino metro Ottaviano

No image available

€188,779
€555
89%
321€272❌❌❌Y / Y⭐️ 4.7 (27)
apt Boulevard des Platanes

No image available

€72,023
€277
70%
323€125❌❌❌Y / Y⭐️ 4.8 (110)
Vatican Luxury View

No image available

€65,162
€265
67%
304€96❌❌❌Y / Y⭐️ 4.9 (15)
Comfort in Centro, benvenuti nella Cosy House

No image available

€76,747
€322
64%
322€84❌❌❌Y / Y⭐️ 4.7 (86)
Grande appartamento a San Pietro

No image available

€46,890
€141
90%
311€31❌❌✅Y / Y⭐️ 5 (107)

Return Metrics

571.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€37,010€74,021€111,031€148,042€185,052€370,105€1,110,317
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€37,010€74,021€111,031€148,042€185,052€370,105€1,110,317

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

571.02%

Payback Period Days

63

Return on Investment

571.02%

property-location

Via Cola di Rienzo Roma, Lazio

3 bed • 3 bath • 7 guests

€105,825

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €343/night at 78% occupancy ($97,810.76). Airbtics projects €278/night at 80% occupancy ($81,278).

Top 28% of comparables

Top 26% 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.

€82,493

Avg annual revenue

80%

Avg occupancy rate

€278

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

€80k

€130k

€190k

Sign up to see the data on 40 all comparables

€37,011

Profit

Revenue

€105,825

Operating Expenses

€20,814

Operating Income

€85,011

Net Effective Rent

€48,000

Profit (Cash Flow)

€37,011

€6,481

Cash Investment

Renos & Furnishing

€6,384

Setup Costs

€97

Total

€6,481

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

571.02%

Payback Period Days

63

🤩

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