BNBCalc Short Term Rental Rental Arbitrage Analysis Via Trieste, Ciampino, Lazio, 00043

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$22,397

Profit (Cash Flow)

-$315

Cash on Cash Return

-7.2%

Annual Revenue

$22,397

AirDNA projects $98/night at 68% occupancy ($24,339). Airbtics projects $84/night at 73% occupancy ($22,396). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $84 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,771	$21,589	$30,619	$39,235
Occupancy	68%	76%	83%	90%
Nightly Rate	$62	$76	$98	$116

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ilove Rome Apartments Long/Short Term Welcome	$29,938	$102	77%	1	2	3	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Rome apartment D'amata II	$13,199	$97	36%	1	2	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (19)
Joker House Roma in 15 minuti Station Airport	$26,362	$96	72%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 5 (36)
Interno 1 Ciampino Roma Luxury Apartment	$9,904	$33	82%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (67)
Interno 1 Ciampino Roma Luxury Apartament	$25,803	$94	75%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Interno 1 Ciampino Roma Luxury Apartment	$26,121	$117	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
[Ciampino-Aeroporto-Stazione] Casetta nel Bosco 🍀	$18,238	$62	76%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (204)
Appartamento comodo per visitare la città Eterna	$14,892	$46	83%	1	1	3	$54	❌	❌	✅	Y / Y	⭐️ 5 (65)
IL POSTO GIUSTO	$24,644	$76	87%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (54)
Apartment station Ciampino Rome	$21,698	$72	82%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (84)
[ROME 15 min] Modern App., Airport, Station	$65,505	$253	70%	1	1	2	$32	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Leo Station Corner	$15,362	$45	92%	1	1	2	$32	❌	❌	❌	N / Y	⭐️ 4.8 (146)
L' Attichetto	$20,847	$64	89%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (53)
Premium apartment with parking	$20,584	$76	74%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Appartamento di Zeno	$21,862	$85	69%	1	1	1	$11	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
L'Angoletto#2	$40,944	$113	99%	1	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (4)
Relax Apartment - 20 min da Roma	$23,579	$102	62%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (34)
Mini Attico in Villa nel Verde a Roma/Ciampino	$10,475	$42	66%	1	1	1	$26	❌	❌	❌	Y / Y	⭐️ 4.7 (178)
Charming house with garden + parking in Ciampino	$14,518	$67	57%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Appartamento girasole [aeroporto \| bus \| stazione]	$14,274	$75	52%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (58)
b&b Peia B	$17,395	$56	83%	1	1	3	$27	❌	❌	❌	N / N	⭐️ 4.5 (22)
b&b Peia A	$16,901	$56	80%	1	1	3	$27	❌	❌	❌	N / N	⭐️ 4.5 (20)
Ciampino House	$23,424	$85	70%	1	1	3	$65	❌	❌	✅	N / Y	⭐️ 5 (7)
Appartamento La Ginestra	$15,767	$113	35%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
Royal Apartment	$27,011	$82	90%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Cozy apartment - 15 minutes to Rome	$23,558	$83	76%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Roma Appartamento a CASA DI LAURA🏡 MORENA	$19,018	$55	91%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Peperino Attic Flat	$19,136	$67	75%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
★★★★★ La Piccola Villetta con il Grande giardino	$44,959	$166	74%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (131)
Attico con vista Ciampino RM Private Suite de Luxe	$23,219	$122	52%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
[Roma-Morena] Casa della rosa	$13,620	$63	57%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.7 (64)
Appartamento Relax con parcheggio privato.	$22,810	$82	76%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Terminal7-Aereoporto 5' macchina-Stazione 5' piedi	$13,606	$88	41%	1	1	1	$11	❌	❌	❌	Y / Y	⭐️ 5 (37)
Cava Home - Castelli Apartments	$20,329	$66	80%	1	1	2	$59	❌	❌	❌	N / Y	⭐️ 4.5 (17)
Giusy's House	$34,390	$116	81%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
L'Angoletto 1 or 2 guests	$20,496	$56	100%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (60)
Camera con bagno privato - 03	$17,902	$61	78%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (29)
Casa Cloty	$33,598	$108	85%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Grazioso appartamento tra stazione e Aeroporto	$19,677	$64	84%	1	1	4	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (36)
b&b Peia D	$16,140	$63	70%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.7 (12)

Return Metrics

-7.23% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$314	-$629	-$944	-$1,259	-$1,574	-$3,148	-$9,444
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	-$314	-$629	-$944	-$1,259	-$1,574	-$3,148	-$9,444

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.23%

Payback Period Days

Return on Investment

-7.23%

Via Trieste Ciampino, Lazio, 00043

1 bed • 1 bath • 2 guests

Monthly Rent

$22,397

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $98/night at 68% occupancy.Projected nightly rate is $84/night at 73% occupancy.

Occupancy Rate

Top 63% 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.

$22,542

Avg annual revenue

73%

Avg occupancy rate

$84

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

$10k

$30k

$45k

$65k

-$315

Profit

Revenue

$22,397

Operating Expenses

$14,912

Operating Income

$7,485

Net Effective Rent

$7,800

Profit (Cash Flow)

-$315

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-7.23%

Payback Period Days