BNBCalc Short Term Rental Rental Arbitrage Analysis Via Dandolo, Roma, Lazio, 00153

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€81,517

Profit (Cash Flow)

€40,172

Cash on Cash Return

678.6%

Annual Revenue

€81,517

AirDNA projects €323/night at 79% occupancy ($93,297). Airbtics projects €298/night at 75% occupancy ($81,517). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, €298 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€59,450	€78,033	€110,210	€144,006
Occupancy	68%	76%	88%	93%
Nightly Rate	€237	€277	€338	€417

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento a Roma La Scalea in Trastevere	€81,483	€237	93%	3	2	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (91)
Trastevere Bright and Charming Apt	€54,113	€195	76%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (426)
The Best Rent - Spacious apartment in Trastevere	€82,808	€242	88%	3	2	1	€249	❌	❌	❌	Y / Y	⭐️ 5 (53)
ShadesOfTrastevere(5th fl 6pax)	€114,490	€380	82%	3	3	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (61)
Domus Alexandra	€60,768	€219	75%	3	2	1	€78	❌	✅	❌	Y / Y	⭐️ 5 (93)
Ripa 3 Apartment - Characteristic 3Bdr 2Bth	€93,640	€278	91%	3	2	1	€86	❌	❌	❌	Y / Y	⭐️ 5 (216)
Ema Flat: passeggiando per i vicoli di Trastevere	€75,557	€295	70%	3	3	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (65)
Charming Large Apartment - 3 Bedroom By YourHost	€82,580	€226	100%	3	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (104)
Relaxing Home Trastevere	€68,918	€276	66%	3	2	3	€86	❌	❌	❌	Y / Y	⭐️ 5 (102)
ANELU'S Super Offers LAST MINUTE!!	€31,259	€107	80%	3	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (341)
"Domus Trastevere" Luxury House	€86,119	€270	87%	3	2	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (73)
TRASTEVERE 3 Bedrooms	€67,787	€237	77%	3	2	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (164)
Casa Conti - Trastevere	€71,801	€269	71%	3	2	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (132)
Esclusivo appartamento nel cuore di Trastevere	€108,979	€330	89%	3	2	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (109)
Cozy apartment 1	€60,918	€176	94%	3	2.5	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (103)
La Dimora Trastevere	€63,624	€248	69%	3	1	1	€52	❌	❌	❌	N / Y	⭐️ 3.8 (19)
ROME Trastevere, Penthouse with a view S Cosimato	€119,519	€598	51%	3	2	2	€191	❌	❌	❌	Y / Y	⭐️ 0 (0)
Trastevere Glorioso Whole \| ArtDesignApartments	€126,535	€370	93%	3	2	3	€115	❌	❌	❌	Y / Y	⭐️ 5 (56)
Trastevere Exclusive 3Bedroom Apart-Top Collection	€74,431	€204	99%	3	3	1	€91	❌	❌	❌	Y / Y	⭐️ 5 (74)
Luminoso attico con terrazza a Trastevere	€58,956	€295	53%	3	2	3	€159	❌	❌	❌	Y / Y	⭐️ 5 (35)
New 3bdr Apartment in the heart of Trastevere	€135,160	€449	82%	3	2	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (176)
Spacious Apt in the heart of ancient Trastevere	€55,774	€197	76%	3	2	2	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Trastevere appartement	€65,393	€255	69%	3	1	1	€48	❌	❌	✅	N / Y	⭐️ 4.5 (28)
ShadesOfTrastevere(4th fl 6 pax)	€84,409	€316	72%	3	3	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (51)
Penthouse with Sunny 360 panoramic View Terrace	€96,343	€290	90%	3	2	2	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (158)
Trastevere - San Calisto 3 BDR	€71,827	€288	67%	3	2	1	€96	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Luxury apartment in Trastevere	€137,964	€568	66%	3	3	2	€95	❌	❌	✅	Y / Y	⭐️ 5 (26)
Dandolo in trastevere, splendid, spacious and brig	€87,213	€251	93%	3	2	1	€153	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Trastevere Star	€76,584	€261	80%	3	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (18)
Casa Gianicolo	€44,678	€213	57%	3	2	2	€68	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Fortuna Luxury Trastevere V	€72,507	€336	59%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Trastevere stylish loft house	€94,630	€336	77%	3	3.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Trastevere Cozy Apartment	€47,396	€175	74%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Trastevere Penthouse	€82,384	€322	70%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (24)
LUX-ME Jacuzzi apartment 120mq \| 3bath-3bdr	€123,568	€359	93%	3	3	3	€76	❌	✅	❌	Y / Y	⭐️ 4.5 (24)
Rental in Rome - Apt in Trastevere, soul of Rome	€71,786	€245	80%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Romus Design & Modern Flat in Trastevere	€90,313	€349	70%	3	2	1	€96	❌	❌	❌	Y / Y	⭐️ 5 (48)
Suite - Center Of Rome - Parking - Airport Railway	€87,951	€413	55%	3	4	4	€187	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Dandolo	€58,574	€500	32%	3	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
New! 3 Lovely Apts in Trastevere	€85,586	€360	65%	3	3	31	€0	❌	❌	❌	N / Y	⭐️ 4.5 (6)

Return Metrics

678.61% 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)	€40,171	€80,343	€120,515	€160,687	€200,858	€401,717	€1,205,153
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	€40,171	€80,343	€120,515	€160,687	€200,858	€401,717	€1,205,153

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

678.61%

Payback Period Days

Return on Investment

678.61%

Via Dandolo Roma, Lazio, 00153

3 bed • 3 bath • 6 guests

Monthly Rent

€81,517

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €323/night at 79% occupancy.Projected nightly rate is €298/night at 75% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€81,358

Avg annual revenue

75%

Avg occupancy rate

€298

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

€30k

€65k

€100k

€140k

€40,172

Profit

Revenue

€81,517

Operating Expenses

€17,345

Operating Income

€64,172

Net Effective Rent

€24,000

Profit (Cash Flow)

€40,172

€5,920

Cash Investment

Renos & Furnishing

€5,831

Setup Costs

€89

Total

€5,920

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

678.61%

Payback Period Days