BNBCalc Short Term Rental Rental Arbitrage Analysis Via Pasquale Stanislao Mancini, Roma, Lazio, 00196

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€97,837

Profit (Cash Flow)

€59,681

Cash on Cash Return

1380.5%

Annual Revenue

€97,837

AirDNA projects €241/night at 73% occupancy ($64,166). Airbtics projects €285/night at 77% occupancy ($80,143). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 94% occupancy rate, €285 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€46,215	€75,497	€111,108	€170,267
Occupancy	68%	79%	90%	94%
Nightly Rate	€184	€258	€333	€489

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Domus Giulio Cesare	€49,357	€156	85%	2	2	2	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (138)
Rome Apartment - p.le Flaminio - Downtown	€90,299	€288	85%	2	2	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (20)
Rooftop magic Piazza del Popolo exclusive view	€112,560	€341	90%	2	2	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (189)
domus in piazza del popolo	€61,767	€266	61%	2	2	3	€141	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Boutique apartment in the city center	€39,704	€186	58%	2	2	3	€47	❌	❌	✅	Y / Y	⭐️ 5 (37)
Piazza del Popolo Luxury Penthouse	€57,237	€185	84%	2	2	2	€85	❌	❌	❌	Y / Y	⭐️ 5 (54)
vatican luxury apartment	€57,092	€170	91%	2	2	3	€47	❌	✅	❌	Y / Y	⭐️ 5 (387)
Minimal Flat - Vatican area, Rome	€42,953	€163	70%	2	2	2	€84	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Savoia Exclusive House-2bedrooms_Piazza del Popolo	€105,707	€315	90%	2	1	2	€75	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Comfortable apartment in the city center	€56,103	€303	47%	2	1	2	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Abbituè, the real heart of Rome	€70,752	€202	95%	2	1	3	€65	❌	❌	✅	Y / Y	⭐️ 5 (46)
New hi-tech apt close to VATICAN -M	€68,872	€269	69%	2	2	3	€103	❌	❌	❌	Y / Y	⭐️ 5 (62)
Also for cyclists -The Traveler's Garden	€53,005	€183	79%	2	3	3	€0	❌	❌	✅	N / Y	⭐️ 4.5 (174)
Skylife Art Gallery Loft	€163,120	€586	75%	2	2	1	€123	❌	❌	❌	Y / Y	⭐️ 5 (34)
Rome Centre Piazza Popolo & Spagna	€54,928	€331	45%	2	2	3	€94	❌	❌	❌	Y / Y	⭐️ 5 (19)
World Wide Bed Piazza Del Popolo. Rome's Centre	€46,081	€186	67%	2	1	1	€37	❌	❌	❌	N / Y	⭐️ 4.5 (31)
ARC - Apartment Spanish Steps 8 guests	€82,587	€245	91%	2	1	1	€56	❌	✅	✅	Y / Y	⭐️ 4.5 (50)
Top View Luxury apartment Piazza del Popolo	€73,849	€209	95%	2	2	2	€136	❌	❌	❌	Y / Y	⭐️ 5 (46)
Apartaments App Piazza del Popolo in Rome	€78,912	€294	73%	2	2	3	€37	❌	✅	❌	Y / Y	⭐️ 5 (3)
Central apartment Flaminia 71	€33,219	€109	82%	2	1	2	€42	❌	❌	✅	Y / Y	⭐️ 4.9 (146)
Piazza del Popolo Flat	€59,268	€247	65%	2	2	2	€47	❌	❌	❌	N / Y	⭐️ 5 (17)
Two-room apartment in the heart of Rome	€55,633	€166	91%	2	1	31	€23	❌	❌	❌	N / Y	⭐️ 5 (7)
piazza del popolo exclusive apartment	€90,185	€324	75%	2	2	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (216)
Via del Babuino 192 superior	€41,759	€207	54%	2	2	2	€56	❌	❌	✅	Y / Y	⭐️ 4.3 (13)
Modern Apartment in the Heart of Rome- Prati Area	€88,534	€330	73%	2	1	2	€65	❌	❌	❌	Y / Y	⭐️ 5 (10)
Aletheia Èlite	€67,002	€235	76%	2	2	1	€89	❌	❌	❌	Y / Y	⭐️ 5 (42)
Home in the heart of Rome (Spanish steps) 2	€50,043	€308	43%	2	2	2	€37	❌	❌	✅	Y / Y	⭐️ 5 (93)
Piazzetta Margutta - T2	€140,742	€437	87%	2	2	1	€75	❌	❌	❌	Y / Y	⭐️ 5 (6)
Piazzetta Margutta - A1	€137,184	€427	87%	2	2	1	€75	❌	❌	❌	Y / Y	⭐️ 0 (1)
Piazzetta Margutta - B6	€130,360	€469	75%	2	2	1	€75	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Great Central Apartment	€60,817	€172	96%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (22)
Piazzetta Margutta - A12	€144,326	€495	79%	2	2	1	€75	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Piazzetta Margutta - B3	€83,461	€338	66%	2	2	1	€75	❌	❌	❌	Y / Y	⭐️ 5 (6)
Piazzetta Margutta - A11	€167,820	€534	85%	2	2	1	€75	❌	❌	❌	Y / Y	⭐️ 0 (1)
Laurina 4 @Locappart - duplex & double terrace	€62,839	€176	94%	2	1	1	€123	❌	❌	✅	Y / Y	⭐️ 5 (20)
Family loft in the city centre Piazza del Popolo	€45,463	€160	77%	2	1	3	€37	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Maflava apartment in downtown Rome	€62,719	€251	68%	2	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (14)
Piazzetta Margutta - B4	€171,446	€505	92%	2	3	1	€75	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
NEW: Popolo Square elegant apartment	€55,687	€149	100%	2	1	3	€56	❌	❌	❌	Y / Y	⭐️ 5 (84)
Piazzetta Margutta - A6	€158,983	€489	88%	2	2	1	€76	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

1,380.49% 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)	€59,680	€119,361	€179,042	€238,722	€298,403	€596,807	€1,790,421
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	€59,680	€119,361	€179,042	€238,722	€298,403	€596,807	€1,790,421

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,380.49%

Payback Period Days

Return on Investment

1,380.49%

Via Pasquale Stanislao Mancini Roma, Lazio, 00196

2 bed • 2 bath • 6 guests

Monthly Rent

€97,837

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €241/night at 73% occupancy.Projected nightly rate is €285/night at 77% occupancy.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€81,809

Avg annual revenue

77%

Avg occupancy rate

€285

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

€80k

€125k

€170k

€59,681

Profit

Revenue

€97,837

Operating Expenses

€18,957

Operating Income

€78,881

Net Effective Rent

€19,200

Profit (Cash Flow)

€59,681

€4,323

Cash Investment

Renos & Furnishing

€4,236

Setup Costs

€87

Total

€4,323

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,380.49%

Payback Period Days