BNBCalc Short Term Rental Rental Arbitrage Analysis Via Giosuè Borsi, 25, Rome, Metropolitan City of Rome Capital, Italy

1 bed • 1 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€38,324

Profit (Cash Flow)

€9,769

Cash on Cash Return

320.6%

Annual Revenue

€38,324

AirDNA projects €132/night at 65% occupancy ($31,237). Airbtics projects €138/night at 76% occupancy ($38,324). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 76% occupancy rate, €138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€25,322	€35,769	€51,982	€62,730
Occupancy	68%	78%	90%	93%
Nightly Rate	€100	€123	€155	€180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Classy Apt in the richest Rome	€52,383	€154	91%	1	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (64)
Antonelli place	€33,533	€160	53%	1	1.5	1	€80	❌	❌	✅	Y / Y	⭐️ 5 (15)
Grazioso appartamento ai Parioli	€45,627	€201	62%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Exclusive split level LOFT - Parioli	€43,799	€130	90%	1	2	2	€60	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
[Maison Archimede]Luxury flat Parioli	€46,743	€170	73%	1	1	1	€80	❌	❌	❌	Y / Y	⭐️ 5 (49)
Comfy Studio Flat Muse	€21,202	€95	60%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Villa Borghese cozy apt near Euclide station	€29,357	€120	64%	1	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4 (15)
Appartamento di lusso incantevole con camino	€50,148	€176	77%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 0 (2)
Monti Parioli de charme Roma	€21,034	€80	70%	1	1	2	€56	✅	❌	❌	N / Y	⭐️ 5 (26)
Agathae Luxury Apartament with Garden	€36,157	€97	95%	1	2	2	€85	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Modern and chic apartment in Rome	€30,398	€106	76%	1	1	3	€55	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Suite dei Cavalieri	€34,044	€119	77%	1	1	2	€35	❌	❌	✅	N / N	⭐️ 4.5 (27)
Loft Moderno vicino villa borghese	€52,385	€298	47%	1	1	2	€81	❌	❌	✅	Y / Y	⭐️ 5 (15)
1512 Apartment	€49,650	€170	80%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Roma City Suite + Parking - Villa Borghese	€42,410	€150	73%	1	1.5	2	€100	❌	❌	❌	Y / Y	⭐️ 5 (125)
domus euclide	€33,208	€133	68%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Flower apartment coppede	€18,496	€58	84%	1	1	2	€55	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
Tagliamento Apartment with two Terraces	€35,337	€102	91%	1	1	1	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (76)
Delizioso studio Villa Borghese	€43,795	€125	95%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (62)
Casa con giardinetto al centro di Roma	€46,169	€135	92%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (73)
Casa Mariposa- Piazza Fiume	€27,224	€100	72%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (114)
A Casa Di Ale (Holiday Flat)	€32,570	€91	98%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (342)
The Terrace	€35,863	€131	75%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Bilocale elegante con balconcino	€30,848	€133	62%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
casina liberty futurista	€30,034	€100	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Villa Borghese Home	€58,563	€178	88%	1	2	1	€56	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Cepparello's Place, Roma Parioli Charming Flat	€33,430	€110	82%	1	1	2	€50	❌	❌	❌	N / Y	⭐️ 5 (55)
[Parioli* * * * *] - Elegante Loft	€24,194	€114	58%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.1 (18)
Villa Borghese apartment with terrace	€57,581	€177	86%	1	1	1	€74	❌	❌	❌	Y / Y	⭐️ 5 (19)
Malmaison	€23,967	€122	53%	1	1	2	€50	❌	❌	✅	Y / N	⭐️ 4.9 (18)
La casa di nonna Pina	€43,992	€150	79%	1	2	2	€60	❌	❌	❌	Y / Y	⭐️ 0 (2)
Artist's Studio	€14,522	€116	32%	1	1	2	€35	❌	❌	✅	N / Y	⭐️ 5 (35)
Casa Zelda, intero alloggio. Zona Salario/Parioli	€42,623	€134	85%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (68)
Appartamento a Roma Flaminio - Villaggio Olimpico	€27,535	€100	75%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (37)
Regina Margherita House by MG Stays	€106,517	€322	90%	1	1.5	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (17)
Stunning 1bed modern flat in exclusive location!	€30,243	€94	87%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (51)
3 Parchi - Villa Borghese	€28,423	€82	93%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (383)
Breathtaking view Penthouse-Pool	€86,710	€348	68%	1	1	5	€0	✅	✅	❌	Y / Y	⭐️ 5 (19)
Apartment Coppede Area	€19,260	€56	93%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (179)
Casa Vacanza EsseUno	€32,153	€91	95%	1	1	1	€57	❌	❌	✅	Y / Y	⭐️ 5 (44)

Return Metrics

320.64% 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)	€9,769	€19,538	€29,307	€39,076	€48,845	€97,690	€293,070
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	€9,769	€19,538	€29,307	€39,076	€48,845	€97,690	€293,070

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

320.64%

Payback Period Days

113

Return on Investment

320.64%

25 Via Giosuè Borsi Roma, Lazio, 00197

1 bed • 1 bath • 3 guests

Monthly Rent

€38,324

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €132/night at 65% occupancy.Projected nightly rate is €138/night at 76% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€38,803

Avg annual revenue

76%

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

€45k

€75k

€110k

€9,769

Profit

Revenue

€38,324

Operating Expenses

€12,955

Operating Income

€25,369

Net Effective Rent

€15,600

Profit (Cash Flow)

€9,769

€3,047

Cash Investment

Renos & Furnishing

€2,954

Setup Costs

€93

Total

€3,047

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

320.64%

Payback Period Days

113