BNBCalc Short Term Rental Rental Arbitrage Analysis Via Fonti del Clitunno, Roma, Lazio, 00181

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€35,134

Profit (Cash Flow)

€10,328

Cash on Cash Return

227.5%

Annual Revenue

€35,134

AirDNA projects €138/night at 67% occupancy ($33,870). Airbtics projects €132/night at 73% occupancy ($35,134). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, €132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,766	€33,762	€46,454	€63,623
Occupancy	64%	74%	84%	91%
Nightly Rate	€100	€123	€149	€188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cielo stellato, zona Appio S.Giovanni, metro A	€48,545	€164	78%	2	2	1	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Antonella and Giuseppe's Home	€30,178	€162	50%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (15)
Comfort apartment 2 rooms + private bathrooms	€34,153	€127	73%	2	2	2	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
PLUMBIRD - Boutique & Apartment	€37,618	€142	71%	2	2	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (1)
A lovely and cozy home in the heart of real Rome	€56,775	€195	79%	2	2	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (200)
HomyHost I APPIA HEART - 2 BDR, 2 Bathrooms!	€34,391	€112	84%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (154)
Flat close to the Centre	€37,244	€161	62%	2	2	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (29)
Anno Domini Luxury House	€50,428	€160	86%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Casa Vacanze Minin	€35,647	€122	79%	2	2	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (63)
FURIO CAMILLO luminoso 2+2+1 A/C Wi-Fi Metro	€30,300	€92	88%	2	2	1	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Domus Patrizia Rome - Saint John	€26,309	€123	58%	2	2	3	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (290)
Casa SereTina ti accoglie	€27,203	€85	86%	2	2	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (54)
Enea Holiday House	€42,045	€123	91%	2	1	2	€71	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Appartamento turistico vicino al centro di Roma	€33,350	€120	73%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Baronio 22	€51,358	€188	72%	2	2	2	€51	❌	❌	✅	N / Y	⭐️ 5 (37)
Close to the Coloseum, 2 minutes walk from metro A	€43,075	€227	51%	2	1	2	€51	❌	❌	✅	N / Y	⭐️ 5 (3)
FLAT 54 - TWO BEDROOMS - MID CENTRAL IN ROME!	€39,280	€125	84%	2	1	2	€26	❌	❌	✅	Y / N	⭐️ 4.9 (11)
Amazing house Furio Camillo	€28,835	€102	76%	2	1	3	€41	❌	✅	✅	Y / Y	⭐️ 4.7 (65)
central brand new apartment, two bedroom	€24,098	€80	82%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Enjoy Ponte Lungo Apartment	€29,517	€88	91%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
appartamento prestigioso NUOVO	€39,799	€148	73%	2	2	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (16)
Apartment on Caffarella, Appia and San Giovanni	€28,121	€97	77%	2	1	1	€56	❌	❌	❌	Y / Y	⭐️ 5 (9)
Big Apartment with balcony close to the subway	€28,652	€145	53%	2	1	2	€62	❌	❌	✅	N / Y	⭐️ 4.8 (50)
Lovely penthouse ideal for families.	€27,073	€102	71%	2	1	3	€77	❌	❌	❌	Y / Y	⭐️ 4.8 (131)
Roma Capitolina	€33,947	€152	60%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
Central modern apartment Rome Locazione turistica	€46,033	€141	88%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Emily a Roma	€28,533	€124	61%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento Amy House	€27,841	€112	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (35)
La casa di Egle	€32,364	€90	98%	2	1	4	€41	❌	❌	❌	Y / Y	⭐️ 5 (23)
Baronio Apartment Rome - close to the center	€74,966	€217	92%	2	1	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (33)
Uso Turistico vicino San Giovanni	€15,092	€63	65%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
San Giovanni Apartment	€20,401	€66	84%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (34)
One step away from the center of Rome	€42,959	€145	80%	2	1	3	€46	❌	❌	❌	Y / Y	⭐️ 5 (24)
Roma centro appartamento elegante x5 San Giovanni	€24,256	€146	43%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Appartamento via Montefalco (4 persone)	€35,459	€133	73%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (8)
A casa di Linda	€22,585	€85	72%	2	1	3	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Apartment Big Tree	€36,536	€114	87%	2	2	5	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
A casa di Carmen	€24,192	€106	60%	2	1	3	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Fiello Flat #1	€31,232	€91	92%	2	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

227.53% 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)	€10,327	€20,655	€30,983	€41,311	€51,639	€103,278	€309,834
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	€10,327	€20,655	€30,983	€41,311	€51,639	€103,278	€309,834

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

227.53%

Payback Period Days

160

Return on Investment

227.53%

Via Fonti del Clitunno Roma, Lazio, 00181

2 bed • 1 bath • 4 guests

Monthly Rent

€35,134

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €138/night at 67% occupancy.Projected nightly rate is €132/night at 73% occupancy.

Occupancy Rate

Top 58% 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.

€33,035

Avg annual revenue

73%

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

€10,328

Profit

Revenue

€35,134

Operating Expenses

€12,806

Operating Income

€22,328

Net Effective Rent

€12,000

Profit (Cash Flow)

€10,328

€4,539

Cash Investment

Renos & Furnishing

€4,444

Setup Costs

€95

Total

€4,539

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

227.53%

Payback Period Days

160