BNBCalc Short Term Rental Rental Arbitrage Analysis Via Floridiana, Roma, Lazio, 00135

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€49,367

Profit (Cash Flow)

€27,592

Cash on Cash Return

571.9%

Annual Revenue

€49,367

AirDNA projects €119/night at 71% occupancy ($30,927). Airbtics projects €138/night at 73% occupancy ($36,710). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 85% occupancy rate, €159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,610	€30,636	€50,813	€73,399
Occupancy	65%	73%	85%	93%
Nightly Rate	€94	€112	€159	€210

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gemelli Home Comoda e ben Collegata	€22,787	€69	90%	2	1	3	€37	❌	❌	✅	Y / Y	⭐️ 4.4 (102)
Appartamento Roma Gemelli - Casa di Rosita	€35,587	€106	92%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (44)
JCM SWEET APARTMENT Rome Monte Mario	€25,679	€105	67%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
Shabby Chic Monte Mario	€53,079	€192	73%	2	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Shabby Chic Monte Mario Garden	€49,677	€195	67%	2	1	1	€84	❌	❌	❌	Y / Y	⭐️ 5 (4)
Aga sweet home Delizioso appartamento Torrevecchia	€26,252	€94	73%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (26)
Shabby Chic Gemelli	€48,729	€193	66%	2	1	1	€84	❌	❌	❌	Y / Y	⭐️ 4 (1)
Casetta con giardino	€26,233	€78	86%	2	1	2	€79	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Eufonia Gemelli Apartment	€30,994	€95	87%	2	1	7	€42	❌	❌	❌	Y / Y	⭐️ 5 (3)
MyRentalInn - Gemelli - Monte Mario Apartment	€22,383	€71	85%	2	1	2	€68	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Dimora Trionfale - Appartamento con terrazza	€42,509	€157	71%	2	1	1	€37	❌	❌	✅	N / Y	⭐️ 5 (1)
Diamond Apartment	€37,669	€114	84%	2	1	1	€63	❌	❌	✅	Y / Y	⭐️ 5 (2)
La Casupola - Gemelli Garden	€54,064	€208	70%	2	1	3	€84	❌	❌	✅	Y / Y	⭐️ 5 (8)
Casa Vacanze Mirandolina	€20,959	€64	89%	2	1	4	€42	❌	❌	❌	Y / N	⭐️ 4.7 (34)
Villino con ampi spazi esterni vicino al gemelli	€25,178	€102	66%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (191)
Gemelli nel verde e nella tranquillità	€17,629	€70	69%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (77)
RomAmoR "la tua DOMUS romana"	€28,354	€91	85%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Casa Nisio - Gemelli comoda e accogliente	€32,917	€112	76%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Dream Apartment&Pool Gemelli	€32,250	€127	68%	2	2	2	€42	✅	❌	✅	Y / Y	⭐️ 4.7 (33)
BND Gemelli Vatican Accommodation	€27,867	€94	78%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (35)
La Casa di Dany	€45,832	€131	95%	2	1	2	€16	❌	❌	❌	Y / Y	⭐️ 5 (1)
Roma Gemelli - Casa Cecilia apartment	€25,522	€120	58%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Le Terrazze della Farnesina - Policlinico Gemelli	€51,530	€237	59%	2	2	2	€52	✅	✅	✅	Y / Y	⭐️ 5 (43)
· Sweet Gemelli (Intero Appartamento) ·	€30,410	€113	71%	2	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (11)
Gemelli Hospital-Oasis in Rome with Private Garden	€33,399	€128	65%	2	1	1	€134	❌	❌	❌	N / Y	⭐️ 5 (10)
Avoli27 apartment	€22,729	€102	61%	2	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (10)
Casa Gemelli	€33,953	€91	100%	2	1	1	€32	❌	❌	✅	Y / Y	⭐️ 0 (0)
Modern Luxury Pool House	€94,000	€312	82%	2	2	2	€83	✅	❌	✅	Y / Y	⭐️ 5 (8)
Casa Gemelli	€25,641	€82	85%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (14)
WelcHome wifi + A.C.	€25,371	€155	41%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
[Center – Gemelli Hospital] quiet and strategic	€64,208	€368	46%	2	1	1	€137	❌	❌	✅	N / Y	⭐️ 0 (0)
Splendido appartamento vicino al Gemelli	€28,516	€159	49%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 2 (1)
Casa Gemelli Home	€35,737	€103	95%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Casa Gemelli Home	€32,148	€86	100%	2	1	1	€32	❌	❌	✅	Y / Y	⭐️ 5 (1)
Shabby Chic Cattolica Gemelli	€29,007	€130	61%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Gemelli Villa, Liberty near Gemelli Hosp/downtown	€36,965	€108	93%	2	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Grazioso e silenzioso attico- Ci 14	€30,542	€95	85%	2	1	30	€83	❌	❌	✅	Y / Y	⭐️ 5 (9)
Danilo's House comfort a Roma	€26,970	€184	40%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (7)
Maximus Vatican House	€50,374	€162	85%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

571.87% 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)	€27,591	€55,183	€82,774	€110,366	€137,957	€275,915	€827,746
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	€27,591	€55,183	€82,774	€110,366	€137,957	€275,915	€827,746

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

571.87%

Payback Period Days

Return on Investment

571.87%

Via Floridiana Roma, Lazio, 00135

2 bed • 2 bath • 4 guests

Monthly Rent

€49,367

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €119/night at 71% occupancy.Projected nightly rate is €138/night at 73% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€35,346

Avg annual revenue

73%

Avg occupancy rate

€138

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

€15k

€40k

€70k

€95k

€27,592

Profit

Revenue

€49,367

Operating Expenses

€14,576

Operating Income

€34,792

Net Effective Rent

€7,200

Profit (Cash Flow)

€27,592

€4,825

Cash Investment

Renos & Furnishing

€4,728

Setup Costs

€97

Total

€4,825

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

571.87%

Payback Period Days