BNBCalc Short Term Rental Rental Arbitrage Analysis Via Dei Baullari, Roma, Lazio, 00186

2 bed • 1 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€77,375

Profit (Cash Flow)

€36,151

Cash on Cash Return

817.3%

Annual Revenue

€77,375

AirDNA projects €315/night at 73% occupancy ($83,992). Airbtics projects €252/night at 84% occupancy ($77,375). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 84% occupancy rate, €252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€54,595	€67,388	€94,111	€133,448
Occupancy	76%	83%	91%	98%
Nightly Rate	€195	€220	€279	€368

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bohemian apt. with huge terrace at Pompeo theater	€72,613	€273	71%	2	2	3	€65	❌	❌	❌	Y / Y	⭐️ 4.5 (335)
Charmant apartment inCampo de Fiori	€46,129	€156	80%	2	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (322)
Holiday Ginevra-Campo de' Fiori	€58,759	€176	91%	2	1	3	€75	❌	❌	❌	Y / Y	⭐️ 5 (75)
campo de fiori 2 bedrooms apt	€90,577	€278	89%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Decor Inspiration Apartment -TopCollection	€69,860	€203	93%	2	2	3	€85	❌	❌	❌	Y / Y	⭐️ 5 (455)
Domus Florea (@ Campo de' Fiori)	€48,759	€193	69%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (150)
S.Maria della Quercia amazing view on the square	€103,764	€355	79%	2	1	1	€79	❌	❌	❌	Y / Y	⭐️ 5 (47)
Pallaro Terrace Stunning View	€65,082	€218	81%	2	1	2	€90	❌	❌	❌	Y / N	⭐️ 4.5 (72)
The Dreamer's House	€66,692	€228	79%	2	1	3	€79	❌	❌	❌	N / Y	⭐️ 5 (60)
Casa Cristina in Piazza Farnese	€166,264	€616	73%	2	2	1	€91	❌	❌	❌	Y / Y	⭐️ 5 (19)
Pellegrino2 - Terrace	€84,866	€315	73%	2	1	2	€100	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Casa Monserrato 2 bedrooms - Campo de' Fiori	€72,786	€217	91%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (108)
2 Bedrooms & Bathrooms Navona	€48,175	€168	77%	2	2	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Campo de Fiori Charming New Apt	€81,775	€258	86%	2	1	2	€65	❌	❌	❌	Y / Y	⭐️ 5 (105)
[CAMPO DE FIORI * * * * *] Nel Cuore di Roma	€79,110	€238	90%	2	1.5	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (155)
Rome Center, Piazza Navona.	€75,411	€278	74%	2	2	3	€100	❌	❌	❌	Y / Y	⭐️ 5 (163)
R.C. Cappellari - Charming Campo de Fiori	€88,539	€246	98%	2	2	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (186)
R.C. Cappellari Loft Campo de fiori	€80,116	€220	99%	2	2	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (56)
Camilla's Residence	€65,343	€214	83%	2	2	2	€15	❌	❌	✅	Y / N	⭐️ 5 (76)
CASA MAGIULI' NAVONA	€68,247	€207	88%	2	2	1	€106	❌	❌	❌	Y / Y	⭐️ 5 (121)
Governo Home	€54,076	€147	100%	2	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (557)
Casa Rossini; a historic house with a modern touch	€91,452	€272	92%	2	2	3	€0	❌	❌	❌	N / Y	⭐️ 5 (185)
Piazza Navona Mara’s apartment	€104,265	€388	73%	2	2	2	€150	❌	❌	❌	Y / Y	⭐️ 5 (91)
Fashionable apartment near Piazza Navona	€165,775	€458	98%	2	2	2	€65	❌	✅	❌	Y / Y	⭐️ 5 (191)
Chiavari 59: Luxury Apt next to Campo de Fiori	€100,432	€276	99%	2	2	3	€69	❌	❌	❌	Y / Y	⭐️ 5 (120)
P&F Apartment! and you're in Piazza Navona	€53,824	€196	75%	2	1	3	€65	❌	❌	❌	N / Y	⭐️ 4.5 (299)
DOMUS NYMPHAE CASA VACANZA QR10366	€61,415	€221	76%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (244)
Chic and Style in Historical Via Giulia	€66,582	€283	63%	2	2	1	€100	❌	❌	❌	Y / Y	⭐️ 5 (9)
Campo de' Fiori Eclectica Living	€70,352	€219	87%	2	1	1	€79	❌	❌	❌	Y / Y	⭐️ 5 (26)
Campo de' Fiori Apartment	€39,275	€117	91%	2	2	3	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (211)
CS Campo de'Fiori / Navona Terrace apartment!	€121,722	€427	76%	2	2	2	€119	❌	❌	❌	Y / Y	⭐️ 5 (249)
Pellegrino Luxury Apartment with Balcony - 4PAX	€78,821	€217	99%	2	2	3	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (212)
Appartamento Campo dè Fiori	€72,043	€215	91%	2	1.5	2	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Appartamento Parione	€103,485	€366	77%	2	2	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (77)
CHROMA APT CAMPO DE FIORI	€50,392	€153	89%	2	1	1	€40	❌	❌	✅	N / Y	⭐️ 4.5 (139)
Antica casa nobiliare al Biscione	€112,329	€366	83%	2	2.5	3	€79	❌	❌	❌	Y / Y	⭐️ 5 (222)
PIAZZA NAVONA “ CASA POLLAROLA “	€29,283	€105	72%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Dimora Florea - in the heart of Campo de' Fiori.	€50,263	€164	82%	2	1	2	€65	❌	❌	❌	N / Y	⭐️ 4.5 (160)
iFlat \| Campo de' Fiori Brand New Apartment	€54,338	€148	97%	2	2	2	€109	❌	❌	❌	Y / Y	⭐️ 4.5 (238)
Giglio Penthouse and Terrace	€98,500	€322	83%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (57)

Return Metrics

817.3% 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)	€36,150	€72,301	€108,452	€144,603	€180,754	€361,508	€1,084,525
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	€36,150	€72,301	€108,452	€144,603	€180,754	€361,508	€1,084,525

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

817.3%

Payback Period Days

Return on Investment

817.3%

Via Dei Baullari Roma, Lazio, 00186

2 bed • 1 bath • 3 guests

Monthly Rent

€77,375

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €315/night at 73% occupancy.Projected nightly rate is €252/night at 84% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€77,787

Avg annual revenue

84%

Avg occupancy rate

€252

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

€75k

€120k

€165k

€36,151

Profit

Revenue

€77,375

Operating Expenses

€17,225

Operating Income

€60,151

Net Effective Rent

€24,000

Profit (Cash Flow)

€36,151

€4,423

Cash Investment

Renos & Furnishing

€4,331

Setup Costs

€92

Total

€4,423

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

817.3%

Payback Period Days