BNBCalc Short Term Rental Rental Arbitrage Analysis Via del Casale Giuliani, Roma, Lazio, 00141

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€28,939

Profit (Cash Flow)

€2,766

Cash on Cash Return

16.9%

Annual Revenue

€28,939

AirDNA projects €114/night at 64% occupancy ($26,610). Airbtics projects €132/night at 70% occupancy ($33,761). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, €132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,072	€32,662	€46,029	€66,627
Occupancy	63%	72%	82%	89%
Nightly Rate	€98	€121	€149	€199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Limacino a Roma	€36,892	€127	78%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 0 (2)
Modern, delightful, welcoming. Subway Conca d'oro	€31,323	€114	74%	2	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (47)
Terrace Apartment Rome	€32,804	€111	78%	2	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Giulia Home Apartment Roma	€20,687	€139	38%	2	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (11)
[Conca D'Oro] Elegante e Luminoso: Metro Adiacente	€30,314	€140	56%	2	2	1	€69	❌	❌	✅	Y / Y	⭐️ 5 (31)
App. a 50 mt dalla Metro Jonio it058091c2639gtj9d	€32,645	€107	83%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (78)
Casa di Massimo	€28,519	€113	69%	2	2	1	€0	❌	❌	❌	N / Y	⭐️ 5 (36)
Casa di Kikka	€26,200	€99	64%	2	1	2	€87	❌	❌	❌	N / Y	⭐️ 4.5 (4)
Attico Luminoso e Tranquillo: il Rifugio Perfetto	€31,429	€95	89%	2	2	4	€35	❌	❌	❌	Y / Y	⭐️ 5 (28)
Guest house Sempione "da Giulio"	€28,230	€120	63%	2	2	2	€64	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Martina Garden(10 minuti dal centro di Roma)	€39,598	€200	54%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (9)
La tua Casa romana	€25,413	€74	94%	2	1.5	2	€35	❌	✅	✅	Y / Y	⭐️ 5 (170)
Ampio appartamento con Piscina e campo da Tennis	€41,960	€160	70%	2	2	2	€64	✅	❌	❌	Y / Y	⭐️ 5 (23)
Casa panoramica Roma SempiHome	€28,504	€117	65%	2	1	2	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Chigi 82, Roma	€36,721	€116	85%	2	1	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (32)
102 DreamHouse	€32,023	€152	57%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (45)
La Casa di Valentina	€27,824	€92	80%	2	1	2	€98	❌	❌	❌	Y / Y	⭐️ 5 (45)
Alloggio Parco delle Valli	€42,032	€173	66%	2	2	3	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Roma - Abitazione nel Cuore di Città Giardino	€34,920	€142	65%	2	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (40)
Civico 13	€30,924	€84	99%	2	1	3	€39	❌	❌	❌	Y / Y	⭐️ 5 (28)
Graziosa bomboniera nel cuore del Tufello	€23,571	€97	66%	2	2	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (77)
Domus metro B1	€25,005	€110	62%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
La Conca D'Oro - Comodo, near the metro	€26,371	€78	92%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (52)
Appartamento in villino d’epoca Città Giardino	€73,555	€199	99%	2	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
LUB HOUSE Apartment Rome	€26,891	€88	82%	2	2	3	€49	❌	❌	✅	Y / Y	⭐️ 5 (28)
Leoncavallo Retreat	€28,742	€98	72%	2	1	1	€69	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bellissimo appartamento in centro	€58,716	€239	66%	2	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (42)
Spazioso Trilocale	€39,012	€138	73%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento Roma Città Giardino	€32,781	€122	73%	2	2	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (8)
Amazing apartment in Roma with WiFi	€66,844	€247	74%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (11)
Silvia's flat	€23,848	€76	80%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (45)
Your Home when in Rome	€42,790	€145	80%	2	2	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (45)
Casa Aniene	€33,195	€97	88%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
App. Intero- Zona Trieste, centro	€32,546	€148	59%	2	1	3	€44	❌	❌	❌	N / Y	⭐️ 4.5 (248)
“Residenza Aniene” soggiorni brevi, ben collegato	€24,999	€132	51%	2	1	1	€35	❌	❌	✅	N / Y	⭐️ 4.5 (68)
Aniene Holiday House	€39,704	€117	87%	2	2	2	€89	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Monte Sacro by Interhome	€47,570	€203	64%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Panoramic and elegant penthouse Metro Conca d'Oro	€52,891	€161	87%	2	1	1	€84	❌	❌	❌	Y / Y	⭐️ 5 (53)

Return Metrics

16.9% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,765	€5,531	€8,296	€11,062	€13,828	€27,656	€82,969
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	€2,765	€5,531	€8,296	€11,062	€13,828	€27,656	€82,969

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.9%

Payback Period Days

2160

Return on Investment

16.9%

Via del Casale Giuliani Roma, Lazio, 00141

2 bed • 1 bath • 4 guests

Monthly Rent

€28,939

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €114/night at 64% occupancy.Projected nightly rate is €132/night at 70% occupancy.

Occupancy Rate

Top 81% 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.

€33,983

Avg annual revenue

70%

Avg occupancy rate

€132

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

€75k

€2,766

Profit

Revenue

€28,939

Operating Expenses

€11,773

Operating Income

€17,166

Net Effective Rent

€14,400

Profit (Cash Flow)

€2,766

€16,360

Cash Investment

Renos & Furnishing

€16,269

Setup Costs

€91

Total

€16,360

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

16.9%

Payback Period Days

2160