BNBCalc Short Term Rental Rental Arbitrage Analysis Via Raimondo Montecuccoli, Roma, Lazio, 00176

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€121,582

Profit (Cash Flow)

€92,664

Cash on Cash Return

1466.3%

Annual Revenue

€121,582

AirDNA projects €220/night at 72% occupancy ($57,856). Airbtics projects €203/night at 80% occupancy ($59,296). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, €462 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€34,043	€53,851	€87,615	€131,028
Occupancy	72%	86%	91%	99%
Nightly Rate	€128	€170	€261	€358

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New apartment for 6 people! Near Metro station	€17,053	€48	96%	3	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (251)
3 bedrooms historic flat_ Casa delle Cementine	€31,253	€96	88%	3	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.7 (52)
IL GIARDINO SEGRETO	€41,345	€135	83%	3	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (162)
Casa particulART	€47,203	€129	100%	3	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (119)
Casa Pigneto 2.0	€28,394	€96	81%	3	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (82)
Casa FORTE	€34,411	€119	79%	3	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
San Lorenzo Home - central location	€48,554	€153	86%	3	2	3	€71	❌	❌	✅	Y / Y	⭐️ 4.7 (107)
Casa Tua a Porta Maggiore	€49,209	€140	95%	3	1	1	€46	❌	❌	✅	Y / Y	⭐️ 4.7 (192)
Holiday Home Maison Velia Saint John	€55,792	€173	88%	3	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
CasaMastro 2 beautiful apt up to 7 people	€65,103	€194	91%	3	2	3	€71	❌	❌	❌	Y / Y	⭐️ 4.7 (284)
GEMMA DOMUS ROMAN CENTER.	€123,714	€358	94%	3	2	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (75)
INTERO APPARTAMENTO NEL CUORE DI ROMA 5★ METRO A	€22,317	€61	99%	3	2	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (261)
Central big & nice apartment	€56,034	€173	87%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 4.8 (423)
La Sapienza APT big and confortable accomodation	€34,383	€181	51%	3	2	3	€82	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
Comfortable Apartment for large groups.	€97,095	€354	75%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (24)
MyWay appartamento RDR	€94,168	€258	99%	3	2	1	€41	❌	❌	❌	N / Y	⭐️ 4.7 (31)
Sonder San Lorenzo \| 3BR Apartment w/ Patio	€132,084	€508	71%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Spacious 3BR Pigneto Gem \| Balcony Netflix & Metro	€27,115	€107	68%	3	1	2	€82	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Elegant Central Apt Three Large Bedrooms	€54,305	€148	100%	3	2	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (248)
Dimora Re di Roma	€18,535	€108	46%	3	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Appia96 Apartments	€84,196	€261	88%	3	2	2	€62	✅	❌	❌	Y / Y	⭐️ 5 (5)
MyWay RDR	€96,827	€267	98%	3	2	1	€41	❌	❌	✅	N / Y	⭐️ 4.9 (51)
Porta Maggiore Home	€40,714	€155	69%	3	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.4 (21)
Casa nuova a san Giovanni	€90,740	€288	86%	3	2	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (28)
Three Big Rooms	€45,505	€190	63%	3	4	3	€163	❌	❌	❌	Y / Y	⭐️ 4.3 (44)
Luxury Domus Amadeus	€165,821	€449	100%	3	2	1	€72	❌	✅	✅	Y / Y	⭐️ 5 (6)
2BR Apt w/ Hot Tub & Garden, City Views & Playroom	€43,513	€127	91%	3	3	1	€71	❌	✅	❌	Y / Y	⭐️ 4.8 (125)
Grazioso trilocale -2km Colosseo	€75,421	€229	89%	3	2	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (13)
Appartamento 3 camere vicino Roma centro	€33,460	€102	88%	3	2	2	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
[Charme & Relax] 5* Near centre-metro linea A e C	€51,036	€165	84%	3	2	2	€57	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Nuovo appartamento a S. Lorenzo con 3 camere	€49,961	€225	60%	3	2	3	€83	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Rome high floor for 8 people	€72,558	€463	42%	3	3	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (1)
Tiburtina Huge Apartment x6!	€41,852	€142	77%	3	2	1	€195	❌	❌	❌	Y / Y	⭐️ 5 (6)
Domus Aurea3 flat a stone's throw from Colosseum	€72,397	€229	85%	3	1	3	€83	❌	❌	❌	Y / Y	⭐️ 5 (19)
Amazing Big Apartment center of Rome	€98,053	€367	73%	3	3	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Angy's Charming Apartment in Rome!	€45,331	€262	47%	3	3	2	€30	❌	❌	❌	N / Y	⭐️ 5 (4)
An Italian Story / Entire Apartment	€30,599	€91	91%	3	2	3	€41	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
The Artful Rome Apartment 10 min from Termini	€78,917	€274	78%	3	1	2	€62	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Civico 19	€34,752	€168	54%	3	2	3	€46	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Home relax San Lorenzo	€45,648	€129	95%	3	2	2	€102	❌	❌	✅	Y / Y	⭐️ 4.8 (44)

Return Metrics

1,466.31% 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)	€92,663	€185,327	€277,990	€370,654	€463,318	€926,636	€2,779,908
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	€92,663	€185,327	€277,990	€370,654	€463,318	€926,636	€2,779,908

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,466.31%

Payback Period Days

Return on Investment

1,466.31%

Via Raimondo Montecuccoli Roma, Lazio, 00176

3 bed • 3 bath • 6 guests

Monthly Rent

€121,582

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €220/night at 72% occupancy.Projected nightly rate is €203/night at 80% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

€59,384

Avg annual revenue

80%

Avg occupancy rate

€203

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

€65k

€115k

€165k

€92,664

Profit

Revenue

€121,582

Operating Expenses

€22,318

Operating Income

€99,264

Net Effective Rent

€6,600

Profit (Cash Flow)

€92,664

€6,319

Cash Investment

Renos & Furnishing

€6,225

Setup Costs

€95

Total

€6,319

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,466.31%

Payback Period Days