BNBCalc Short Term Rental Rental Arbitrage Analysis Via delle Colonnelle, Roma, Lazio, 00186

2 bed • 2 bath • 7 guests • €0

BNB

Calc

Report by:

Domus Feriae

Domus Feriae at Domus Feriae

+39 3387431226

Info@domusferiae.com

Domusferiae.com

Annual Revenue

€84,409

Profit (Cash Flow)

€36,107

Cash on Cash Return

759.0%

Annual Revenue

€84,409

AirDNA projects €293/night at 79% occupancy ($84,409). Airbtics projects €269/night at 84% occupancy ($82,418). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 79% occupancy rate, €293 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€49,790	€76,417	€115,564	€157,382
Occupancy	74%	87%	95%	99%
Nightly Rate	€183	€238	€329	€430

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
DOMUS PANTHEON	€109,868	€329	91%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (133)
Penthouse al Pantheon, in the heart of Rome	€108,735	€424	70%	2	1	2	€77	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Pantheon Domus Valentino	€46,006	€135	93%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (485)
PANTHEON BRAND NEW	€86,908	€266	89%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.9 (151)
Luce al Pantheon	€78,485	€337	63%	2	1	1	€52	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Pantheon house amazing view by Varental	€130,668	€406	87%	2	1	2	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Torretta storica Pantheon	€69,467	€219	86%	2	3	3	€70	❌	❌	❌	N / Y	⭐️ 4.8 (60)
Charming Pantheon apartment - FREE WiFi-A/C	€53,900	€202	72%	2	1	3	€93	❌	❌	❌	Y / Y	⭐️ 4.5 (219)
CASAWALLY SUPERIOR APARTMENT 3 LEVELS & TERRACE.	€54,954	€149	100%	2	1	1	€41	❌	❌	✅	N / Y	⭐️ 4.8 (407)
Altana Parlamento 1	€67,880	€185	100%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (72)
Pantheon La Rotonda	€62,226	€174	97%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Cozy apartment in Pantheon Area	€73,716	€219	92%	2	1	3	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Pantheon Amazing & Central City View Apartment -	€97,643	€272	96%	2	1	1	€160	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
A big terrace in the center of Rome	€62,905	€205	83%	2	1	2	€62	❌	❌	❌	N / Y	⭐️ 4.9 (418)
Casa Bureau Trevi	€75,912	€221	92%	2	1	3	€67	❌	❌	❌	N / Y	⭐️ 4.6 (32)
Pantheon116	€58,258	€172	92%	2	1	2	€52	❌	❌	❌	N / Y	⭐️ 4.8 (163)
Pantheon house amazing location by Varental	€114,667	€373	83%	2	1	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (1)
Pantheon Family Romantic Suite	€73,582	€205	98%	2	1	2	€93	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
NEW!Pantheon Rooftop Terrace Apartment	€157,855	€588	72%	2	1	1	€93	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
Luxury & Design Rome \| Ac Wifi \| Heat \| Elevator	€92,948	€329	76%	2	1	2	€134	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Pantheon Luxury Home	€36,165	€103	95%	2	1	1	€80	❌	❌	❌	Y / Y	⭐️ 4.3 (44)
Roof Terrace-Tetti di Piazza Navona	€29,318	€119	65%	2	1	2	€113	❌	❌	❌	N / Y	⭐️ 4.3 (170)
Pantheon Luxury Enchanting Apartment	€75,049	€294	69%	2	1	4	€103	❌	❌	❌	Y / Y	⭐️ 4.4 (18)
GUEST HOUSE PIAZZA NAVONA	€36,298	€99	99%	2	1	2	€82	❌	❌	❌	N / Y	⭐️ 4.7 (358)
Pantheon Magic House	€118,490	€500	64%	2	1	2	€72	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
LovelyApt -Pantheon	€52,069	€211	66%	2	1	2	€36	❌	❌	❌	Y / N	⭐️ 4 (7)
pantheon home	€45,998	€132	94%	2	1	3	€32	❌	❌	✅	N / Y	⭐️ 4.6 (41)
Pantheon Charming Penthouse	€74,088	€238	83%	2	1	3	€164	❌	❌	❌	Y / Y	⭐️ 4 (8)
pantheon luxury	€60,488	€238	69%	2	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (35)
Appartamento 5 pantheon Rome relais	€63,681	€174	100%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 4.7 (40)
Tra piazza Navona e il Pantheon	€40,283	€156	69%	2	1	3	€41	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
My Suite Rome - Pantheon for 6 pers	€96,063	€265	99%	2	3	3	€82	❌	❌	❌	Y / Y	⭐️ 5 (6)
Casa di Francy 2	€88,155	€242	99%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (306)
Beautiful apartment at the Pantheon	€84,689	€304	75%	2	2	3	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (324)
Il Conte Checco	€67,157	€197	93%	2	2	3	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (188)
Pantheon casa raffinata con dettagli di lusso	€118,297	€424	76%	2	2	3	€82	❌	❌	✅	Y / Y	⭐️ 5 (268)
Charming stay in Roma - Luxury Holiday apartment	€140,082	€494	77%	2	2	2	€88	❌	❌	❌	Y / Y	⭐️ 5 (72)
Luxury Apartment - 50 meters from Pantheon	€114,481	€315	99%	2	2	2	€103	❌	❌	❌	Y / Y	⭐️ 5 (192)
Piazza Navona 2BR, 2BA Penthouse-Beautiful Terrace	€164,731	€540	83%	2	2	3	€129	❌	❌	❌	Y / Y	⭐️ 4.8 (193)
Pantheon Amazing '500 style Apartment	€100,649	€305	88%	2	2	1	€242	❌	❌	❌	Y / Y	⭐️ 4.8 (25)

Return Metrics

759.02% 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)	€36,107	€72,214	€108,321	€144,428	€180,535	€361,071	€1,083,214
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	€36,107	€72,214	€108,321	€144,428	€180,535	€361,071	€1,083,214

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

759.02%

Payback Period Days

Return on Investment

759.02%

Via delle Colonnelle Roma, Lazio, 00186

2 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Domus

Domus Feriae at Domus Feriae

€84,409

Annual Revenue

BNBCalc predicts this property will get $269 per night with 84% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€82,070

Avg annual revenue

84%

Avg occupancy rate

€268

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

€36,107

Profit

Revenue

€84,409

Operating Expenses

€18,302

Operating Income

€66,107

Net Effective Rent

€30,000

Profit (Cash Flow)

€36,107

€4,757

Cash Investment

Renos & Furnishing

€4,661

Setup Costs

€96

Total

€4,757

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

759.02%

Payback Period Days