BNBCalc Short Term Rental Rental Arbitrage Analysis Via Gerolamo Cardano, 170, Rome, Metropolitan City of Rome Capital, Italy

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Report by:

sangiovannihouse2023@gmail.com

Annual Revenue

€27,754

Profit (Cash Flow)

€5,289

Cash on Cash Return

176.2%

Annual Revenue

€27,754

AirDNA projects €103/night at 67% occupancy ($25,249). Airbtics projects €104/night at 73% occupancy ($27,754). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,497	€27,844	€34,111	€46,611
Occupancy	64%	74%	84%	90%
Nightly Rate	€86	€100	€108	€138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rome Home Relax	€23,416	€76	83%	1	2	2	€39	❌	❌	❌	N / Y	⭐️ 5 (57)
Porta Portese Apartment	€23,975	€80	78%	1	1	2	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Meucci Square near Trastevere	€30,189	€96	84%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.5 (94)
Tiber House 60 Rome Marconi - Rome Vacation M&D	€33,879	€103	88%	1	1.5	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (13)
Luminoso appartamento	€22,972	€104	59%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 0 (1)
[10 Minutes Trastevere Station] Atelier 19 - 1BDR	€28,652	€115	67%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (44)
Rome central Home	€29,279	€110	70%	1	1	3	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Casetta Marconi Trentotto	€27,097	€93	78%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 5 (15)
Art N' Joy Home Locazione Turistica	€25,817	€152	45%	1	1	1	€49	❌	❌	✅	Y / Y	⭐️ 5 (43)
"La Casa di Marilù" Stazione Trastevere	€27,665	€107	67%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (30)
Santito's House	€27,177	€98	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (92)
HOME SWEET R(H)OME NEAR TRASTEVERE	€31,790	€121	70%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (122)
Suite Porta Portese	€21,652	€86	65%	1	1	2	€79	❌	❌	❌	Y / Y	⭐️ 5 (15)
La casa del professore	€62,898	€211	79%	1	1	2	€68	❌	❌	❌	Y / Y	⭐️ 5 (5)
Appartamento vicino Trastevere	€23,493	€87	74%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (55)
Nicla's Home	€31,882	€97	90%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (115)
Andy House - zona Marconi	€22,679	€79	78%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (115)
Marconi 31 Rome Holiday House - Rome Vacation M&D	€35,489	€108	89%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
La Casa di Roma	€34,708	€102	92%	1	1.5	3	€30	❌	❌	✅	Y / Y	⭐️ 5 (3)
Studio with hydro shower and double bed	€19,832	€79	69%	1	1	30	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Rome Elements Apartment	€36,755	€105	95%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 0 (1)
Delizioso appartamento [A 10 minuti dal Colosseo]	€22,041	€105	56%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (16)
House Roma Marconi near Trastevere	€35,920	€115	84%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (15)
Lovely Flat Portuense & Marconi x 2! NEW	€26,164	€74	93%	1	1	1	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (115)
Lorenzo's holiday home	€21,672	€91	64%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 5 (11)
GazHOMEtro Apartment	€14,368	€72	53%	1	1	3	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Casa elegante vicina al centro	€39,711	€219	48%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (23)
Appartamento Romantico a Trastevere	€39,931	€155	68%	1	1	2	€39	❌	❌	✅	Y / Y	⭐️ 5 (12)
Appartamento comodo e accessoriato	€15,765	€48	89%	1	1	5	€49	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
Grazioso Appartamento Trastevere	€30,071	€92	85%	1	1	1	€55	❌	❌	❌	N / Y	⭐️ 4.5 (54)
Trendy flat near Marconi	€27,603	€105	71%	1	1	2	€84	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
La casa di Rò(ma)	€37,096	€135	75%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (5)
in pochi minuti dal centro	€22,718	€94	66%	1	1	4	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Temporary Home Roma: la tua casa a Roma	€31,339	€104	80%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (67)
Retro art house	€23,932	€85	77%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
New flat 10 min from Ancient Rome!	€22,135	€65	90%	1	1	2	€59	❌	❌	❌	Y / Y	⭐️ 4.6 (216)
Your place Trastevere Station / Basilica San Paolo	€20,638	€101	55%	1	1.5	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (83)
Cozy Flat Near Trastevere St \| WiFi & Comfort Asia	€20,738	€100	54%	1	1	1	€68	❌	❌	❌	N / Y	⭐️ 5 (137)
La Terrazza Marconi	€21,817	€93	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Lumen House - Attico con Suite	€30,078	€137	60%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (46)

Return Metrics

176.16% 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)	€5,288	€10,577	€15,866	€21,155	€26,444	€52,889	€158,667
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	€5,288	€10,577	€15,866	€21,155	€26,444	€52,889	€158,667

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

176.16%

Payback Period Days

207

Return on Investment

176.16%

170 Via Gerolamo Cardano Roma, Lazio, 00146

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact

€27,754

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €103/night at 67% occupancy.Projected nightly rate is €104/night at 73% occupancy.

Occupancy Rate

Top 51% 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.

€28,125

Avg annual revenue

73%

Avg occupancy rate

€104

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

€30k

€45k

€65k

€5,289

Profit

Revenue

€27,754

Operating Expenses

€11,665

Operating Income

€16,089

Net Effective Rent

€10,800

Profit (Cash Flow)

€5,289

€3,002

Cash Investment

Renos & Furnishing

€2,911

Setup Costs

€91

Total

€3,002

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

176.16%

Payback Period Days

207