BNBCalc Short Term Rental Rental Arbitrage Analysis Via Ottaviano, 43, Rome, Metropolitan City of Rome Capital, Italy

3 bed • 2 bath • 8 guests • €0

BNB

Calc

Annual Revenue

€145,256

Profit (Cash Flow)

€78,090

Cash on Cash Return

1237.9%

Annual Revenue

€145,256

AirDNA projects €298/night at 77% occupancy ($83,829). Airbtics projects €349/night at 82% occupancy ($104,444). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 93% occupancy rate, €428 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€66,640	€94,295	€146,984	€191,075
Occupancy	74%	83%	93%	97%
Nightly Rate	€244	€308	€428	€530

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Apartment with St Peter's Dome View	€148,978	€450	90%	3	3	2	€53	❌	❌	❌	N / Y	⭐️ 4.8 (259)
Appartamento - Vaticano	€146,074	€526	75%	3	1	1	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
S. PETER APARTMENT - FEW STEPS FROM THE DOME	€70,049	€302	63%	3	3	1	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Vatican house 98 San Pietro/musei vaticani	€39,523	€155	69%	3	1	2	€58	❌	❌	❌	N / Y	⭐️ 5 (2)
Domus Solis,chic with amazing Vatican's Dome view	€77,745	€234	90%	3	3	2	€53	❌	❌	❌	N / Y	⭐️ 4.8 (301)
3 beds apartament Catone 21	€105,737	€668	42%	3	3	1	€84	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stylish Spacious Flat with Terrace by the Vatican	€116,358	€386	82%	3	3	3	€147	❌	❌	❌	Y / Y	⭐️ 4.8 (189)
Vatican Townhouse	€68,128	€192	97%	3	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (143)
St. Peter house 3 bedrooms with ensuite bathroom	€89,135	€304	79%	3	3	1	€84	❌	✅	❌	Y / Y	⭐️ 4.4 (29)
Royal Vatican suites	€128,681	€522	67%	3	4	3	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
MANDRUCHELLO'S	€32,262	€102	83%	3	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (209)
Comfy&Welcoming App Historic Building-Rome Center	€79,145	€260	81%	3	1	2	€79	❌	❌	❌	N / Y	⭐️ 4.5 (137)
[3 Rooms, 3 Bathrooms] Lovely Apartment in Vatican	€109,975	€320	91%	3	3	1	€115	❌	❌	❌	Y / Y	⭐️ 5 (154)
Domus Dino 2	€116,028	€421	75%	3	1	3	€53	❌	❌	❌	N / Y	⭐️ 4.8 (11)
Large Luxurious Apartment in the center of Rome	€110,783	€496	59%	3	3	1	€94	❌	❌	✅	Y / Y	⭐️ 3.4 (3)
Prati Vatican Apartment	€96,528	€278	95%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Rome's Heart Center Vatican - Whole Apartment	€86,109	€243	97%	3	3	2	€0	❌	❌	❌	N / Y	⭐️ 5 (155)
❤ Domus Feudo ❤ 3 Bedrooms apt. near Vatican♚	€46,072	€133	93%	3	3	3	€73	❌	❌	❌	N / Y	⭐️ 5 (173)
Roma Panoramic View Luxury Apartment	€116,188	€348	90%	3	3	1	€275	❌	❌	❌	Y / Y	⭐️ 5 (39)
San Pietro large and cozy apartment	€118,421	€464	69%	3	3	3	€136	❌	❌	❌	Y / Y	⭐️ 5 (6)
Air Vatican	€217,053	€756	78%	3	3	1	€105	❌	❌	❌	N / Y	⭐️ 4.2 (11)
Magnoliahome at Vatican museums	€87,483	€245	97%	3	2	2	€84	❌	❌	✅	Y / Y	⭐️ 5 (111)
Vatican Museums Apartment	€122,863	€395	84%	3	2	2	€85	❌	❌	✅	Y / Y	⭐️ 5 (5)
La Dolce Vita Ottaviano	€137,299	€379	99%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (82)
SAN PETER LORY'S HOUSE	€99,961	€340	80%	3	2	1	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
285_ art & style flat walking distance to Vatican	€66,538	€193	93%	3	2	2	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Vatican Luxury Design 3 Bedrooms Penthouse	€92,621	€322	78%	3	2	2	€115	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
Spacious & Chic by the Vatican	€98,698	€295	91%	3	2	3	€79	❌	❌	❌	Y / Y	⭐️ 4.9 (194)
Vatican Prestige Apt 3 Bedrooms & 2 Bathrooms	€175,342	€500	95%	3	2	1	€84	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
San Pietro View - Venus by Botticelli Apartment	€80,950	€233	91%	3	2	1	€242	❌	❌	❌	Y / Y	⭐️ 5 (37)
Beautiful Cupoline Vatican "Vanda"	€77,119	€217	97%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Gracchi 56 - Luxury Apartment	€76,348	€293	71%	3	2	2	€16	❌	❌	❌	Y / Y	⭐️ 5 (44)
Le Cupoline al Vaticano - Ap.Cesare	€78,709	€217	99%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Spacious Stylish Apt with private terrace - Center	€79,316	€247	85%	3	2	2	€90	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
WelcHome Vatican	€81,951	€256	87%	3	2	4	€53	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
St Peter-Big apart in front of Dome	€161,326	€786	56%	3	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
vatican luxury house	€86,706	€312	76%	3	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (1)
Rome Boutique Apartments new, central, with spa	€203,345	€573	97%	3	3	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (73)
Locazione turistica di Via Ottaviano a Roma	€80,586	€319	69%	3	2	2	€26	❌	❌	✅	N / Y	⭐️ 5 (24)
Royal Vatican	€70,300	€271	70%	3	2	3	€84	❌	❌	❌	Y / Y	⭐️ 4.8 (47)

Return Metrics

1,237.9% 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)	€78,090	€156,180	€234,270	€312,360	€390,450	€780,901	€2,342,704
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	€78,090	€156,180	€234,270	€312,360	€390,450	€780,901	€2,342,704

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,237.9%

Payback Period Days

Return on Investment

1,237.9%

43 Via Ottaviano Roma, Lazio, 00192

3 bed • 2 bath • 8 guests

Monthly Rent

€145,256

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €298/night at 77% occupancy.Projected nightly rate is €349/night at 82% occupancy.

Occupancy Rate

Top 26% 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.

€101,910

Avg annual revenue

82%

Avg occupancy rate

€348

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

€30k

€90k

€155k

€220k

€78,090

Profit

Revenue

€145,256

Operating Expenses

€25,166

Operating Income

€120,090

Net Effective Rent

€42,000

Profit (Cash Flow)

€78,090

€6,308

Cash Investment

Renos & Furnishing

€6,211

Setup Costs

€97

Total

€6,308

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,237.9%

Payback Period Days