BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Via Francesco Negri, Roma, Lazio, 00154

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€29,542

Profit (Cash Flow)

€17,351

Cash on Cash Return

556.6%

Annual Revenue

€29,542

AirDNA projects €114/night at 73% occupancy ($30,331). Airbtics projects €127/night at 74% occupancy ($34,334). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, €109 rate per night.

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

Percentiles25%50%75%90%
Revenue€23,202€33,848€48,927€66,566
Occupancy63%78%89%98%
Nightly Rate€100€117€148€183

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Marble Open Shower industrial vibe (1)

No image available

€41,628
€113
99%
121€58❌❌❌N / Y⭐️ 4.9 (91)
Frida apartment

No image available

€37,372
€153
66%
122€18❌❌❌Y / Y⭐️ 4.8 (42)
Comfortable Central Rome Apartment

No image available

€14,656
€121
33%
114€0❌❌❌Y / Y⭐️ 4.5 (77)
Suggestioni archeo/industrial a 2 passi dal centro

No image available

€31,097
€101
82%
112€41❌❌❌Y / Y⭐️ 4.9 (76)
Modern apartment in Ostiense cool neighbourhood

No image available

€30,097
€90
90%
112€62❌❌❌Y / Y⭐️ 4.9 (93)
K-Piramide/Ostiense Station

No image available

€33,552
€115
77%
111€36❌❌❌Y / Y⭐️ 4.8 (74)
Piramide Charming Apartment

No image available

€38,656
€117
87%
111€66❌❌❌Y / Y⭐️ 4.5 (33)
Casa Valentina - Bilocale con cucinino

No image available

€16,783
€46
97%
111€37❌❌❌Y / Y⭐️ 4.5 (79)
Conciatori Apartment

No image available

€42,276
€118
96%
113€51❌❌✅Y / Y⭐️ 4.8 (204)
SUITE UP Piramide Ostiense. Flat in the center

No image available

€22,539
€110
56%
112€0❌❌✅N / Y⭐️ 4.4 (83)
“Asher’s House Colosseum” Roma Centro

No image available

€26,021
€87
81%
111€41❌❌❌Y / Y⭐️ 4.6 (53)
CozyStudio&Garden Piramide

No image available

€32,292
€104
83%
112€30❌❌✅N / Y⭐️ 4.7 (94)
Books' House • Rome Pyramid Gasometer Apartment

No image available

€42,212
€150
77%
113€0❌❌❌Y / Y⭐️ 5 (65)
K- Casati Apartment

No image available

€43,578
€148
79%
111€36❌❌❌Y / Y⭐️ 4.9 (38)
La Casita Holiday House

No image available

€23,869
€65
99%
113€41❌❌❌Y / Y⭐️ 4.8 (103)
MAG24 - Bilocale di design

No image available

€53,933
€254
58%
113€0❌❌❌Y / Y⭐️ 4.8 (21)
Piramide Ostiense. Suite DOWN

No image available

€19,111
€77
68%
112€0❌❌✅Y / Y⭐️ 4.7 (94)
Casa Garba

No image available

€20,664
€94
59%
113€30❌❌❌N / Y⭐️ 4.8 (69)
Brand new design wooden hideaway (2)

No image available

€51,608
€138
100%
111€58❌❌❌N / Y⭐️ 4.8 (80)
Casa Vivaldi 10 minutes to the centre

No image available

€36,309
€101
97%
112€21❌❌❌N / Y⭐️ 4.9 (76)
New artistic flat, center of Rome

No image available

€29,029
€123
64%
112€21❌❌✅N / Y⭐️ 4.5 (96)
In the heart of Rome freefastwifi Near subway stop

No image available

€24,205
€67
98%
112€21❌❌✅Y / Y⭐️ 4.5 (159)
apartment a few min. from the center and Colosseum

No image available

€22,983
€68
92%
111€0❌❌✅Y / Y⭐️ 4.3 (23)
your home in Rome

No image available

€22,290
€128
47%
114€41❌❌❌Y / Y⭐️ 5 (29)
Charming Apartment in Gazometro - Piramide

No image available

€26,024
€72
98%
114€36❌❌❌Y / Y⭐️ 4.8 (12)
BMGA | Cozy Industrial Apartment in City Center

No image available

€54,469
€165
89%
112€82❌❌❌Y / Y⭐️ 4.7 (42)
Domus Cestia

No image available

€33,796
€126
73%
112€30❌❌❌Y / Y⭐️ 4.8 (19)
Cozy Flat Near Piramide St | WiFi & Comfort, Roma

No image available

€21,463
€94
60%
111€71❌❌❌Y / Y⭐️ 4.8 (55)
Duplex in Trendy Area

No image available

€22,549
€120
50%
111€62❌❌❌Y / Y⭐️ 4.4 (13)
{-20% Offerta} Casa storica con ristoranti

No image available

€43,268
€165
70%
112€69❌❌❌Y / Y⭐️ 5 (8)
Casetta Testaccio-Piramide

No image available

€33,308
€106
85%
112€26❌❌❌Y / Y⭐️ 4.9 (37)
Delizioso monolocale con ampio terrazzo a Testaccio

No image available

€40,682
€125
87%
112€77❌❌❌Y / Y⭐️ 4.7 (148)
Appartmento luminoso Ostiense 100mtMetroGarbatella

No image available

€29,503
€105
75%
111€51❌❌❌N / Y⭐️ 5 (15)
Casa Roma

No image available

€44,524
€180
67%
112€15❌❌❌N / Y⭐️ 5 (3)
Your apartment in rome

No image available

€33,676
€123
73%
113€51❌❌❌Y / Y⭐️ 4.8 (44)
Appartamento a due passi dal centro accessoriato

No image available

€31,654
€183
45%
112€41❌✅❌Y / Y⭐️ 5 (8)
Appartamento CasaFrai

No image available

€31,343
€184
45%
112€36❌❌❌Y / Y⭐️ 5 (13)
Homely Loft Beltrami 500 mt from Piramide

No image available

€90,704
€303
81%
113€93❌❌❌Y / Y⭐️ 4.9 (26)
Nature House

No image available

€32,253
€105
82%
111€41❌❌❌Y / Y⭐️ 5 (49)

Return Metrics

556.64% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€17,350€34,701€52,052€69,403€86,754€173,508€520,525
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€17,350€34,701€52,052€69,403€86,754€173,508€520,525

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

556.64%

Payback Period Days

65

Return on Investment

556.64%

property-location

Via Francesco Negri Roma, Lazio, 00154

1 bed • 1 bath • 4 guests

€29,542

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €114/night at 73% occupancy ($30,331.61). Airbtics projects €127/night at 74% occupancy ($34,334).

Top 61% of comparables

Top 58% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€32,578

Avg annual revenue

75%

Avg occupancy rate

€128

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

€35k

€65k

€90k

Sign up to see the data on 40 all comparables

€17,351

Profit

Revenue

€29,542

Operating Expenses

€12,191

Operating Income

€17,351

Net Effective Rent

€0

Profit (Cash Flow)

€17,351

€3,117

Cash Investment

Renos & Furnishing

€3,022

Setup Costs

€95

Total

€3,117

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

556.64%

Payback Period Days

65