BNBCalc Short Term Rental Rental Arbitrage Analysis Viale Opita Oppio, Roma, Lazio, 00174

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$46,693

Profit (Cash Flow)

$17,725

Cash on Cash Return

273.7%

Annual Revenue

$46,693

AirDNA projects $200/night at 71% occupancy ($51,864). Airbtics projects $188/night at 68% occupancy ($46,692). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $188 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,390	$51,034	$66,395	$85,275
Occupancy	56%	72%	79%	88%
Nightly Rate	$132	$191	$226	$259

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Domus aquae inside of appia antica park	$81,405	$226	97%	3	2	1	$108	❌	✅	❌	Y / Y	⭐️ 5 (39)
Large flat linked to the Vatican & Historic Centre	$36,619	$125	79%	3	1	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (106)
Cozy&Luxury RomAmourHouse	$34,903	$109	87%	3	2	2	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
HomeHoliday Celio 83 Luxury	$44,541	$144	84%	3	2	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (15)
Otium - Holiday Home	$30,327	$95	87%	3	2	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (16)
meospiti penthouse - attico - terrazzo	$63,266	$258	67%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
La casa di Vincenzo 3rooms metro A 7 pax central	$41,303	$185	61%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
La casa di Vincenzo 3rooms metroA near city center	$32,545	$156	57%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (64)
Roma Suite Cinecittà - Appartamento vicino Metro A	$27,595	$102	72%	3	1	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (83)
Casa pulitissima,nuova con 2 balconi	$35,575	$216	45%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Soul of Rome: Eternita’ ed Eleganza	$57,249	$199	78%	3	2	3	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Domus Acquedotto	$41,126	$206	53%	3	3	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (20)
Luxury Rooftop Appia Antica	$30,637	$277	27%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (19)
New apartment above metro A Lucio Sestio	$65,972	$246	72%	3	2	2	$54	❌	❌	❌	N / Y	⭐️ 5 (46)
Bibi in Rome bright apartment near S.Giovanni.	$59,901	$227	71%	3	3	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (176)
Casa Picchié	$46,108	$172	72%	3	2	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (52)
18min to Spagna- M. A New and spacious apartment	$74,602	$226	88%	3	2	3	$71	❌	❌	❌	Y / Y	⭐️ 5 (57)
Great Apartment in great Location	$55,766	$211	72%	3	1	3	$54	❌	❌	✅	Y / Y	⭐️ 4.5 (164)
Esclusivo Trilocale Gatsby a Ponte Lungo, Roma	$90,749	$320	76%	3	2	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (64)
Trilocale stile Industriale	$98,445	$350	76%	3	2	3	$108	❌	❌	❌	Y / Y	⭐️ 5 (74)
Newly renovated cheap spacious apartment	$16,262	$45	96%	3	1.5	1	$48	❌	❌	✅	Y / Y	⭐️ 4.5 (222)
Villa Bifamiliare Tramontana @usticatour	$22,457	$307	18%	3	2	31	$54	❌	❌	❌	N / Y	⭐️ 0 (0)
Casa d Arte Mary (mq.140) opere di Maria Adamini	$26,950	$134	54%	3	2	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (51)
Central Appia Apartment - Rome	$34,186	$158	58%	3	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (59)
Modern Large Apartment near the center	$31,548	$175	49%	3	1	2	$34	❌	❌	✅	N / Y	⭐️ 5 (30)
Spacious home with private garden	$38,042	$126	73%	3	2	4	$162	❌	❌	❌	Y / Y	⭐️ 4.7 (82)
Charming,160m2,3 bathrooms,3 bdrooms,1 car parking	$57,850	$159	99%	3	3	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (203)
Elegant apartment - Near Basilica San Giovanni	$72,197	$256	76%	3	2.5	2	$81	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Civico 599 metro A	$45,209	$223	54%	3	1	2	$54	❌	❌	❌	Y / Y	⭐️ 0 (0)
GrimHouse, nuovo trilocale in Lucio Sestio	$19,311	$128	38%	3	1	2	$43	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Valentina House	$51,273	$223	62%	3	1	2	$32	❌	❌	❌	N / Y	⭐️ 5 (17)
The Great Beauty - 2 doubles & 2 bathrooms	$51,679	$177	79%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Roma House Alessandrino	$57,604	$242	63%	3	2	2	$107	❌	❌	❌	N / Y	⭐️ 5 (3)
Holiday Apartment Rome LR Blue	$45,017	$254	45%	3	1.5	1	$204	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
John's House Near Metro A	$58,231	$215	74%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
La Dimora di Enea	$50,727	$198	70%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Appartamento Ponte Lungo - Sentirsi a casa a Roma	$49,737	$162	83%	3	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (216)
Varental \| Giuseppe de Leva \| San Giovanni	$13,023	$76	46%	3	2	3	$75	❌	✅	❌	Y / Y	⭐️ 4.5 (20)
[Metro C - Centocelle] 3 Camere da Letto	$28,950	$114	66%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (18)
Lucky Domus Appio	$40,406	$115	96%	3	3	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (18)

Return Metrics

273.69% 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)	$17,724	$35,449	$53,173	$70,898	$88,622	$177,245	$531,737
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	$17,724	$35,449	$53,173	$70,898	$88,622	$177,245	$531,737

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

273.69%

Payback Period Days

133

Return on Investment

273.69%

Viale Opita Oppio Roma, Lazio, 00174

3 bed • 2 bath • 8 guests

Monthly Rent

$46,693

Annual Revenue

BNBCalc predicts this property will get $188 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$46,482

Avg annual revenue

68%

Avg occupancy rate

$188

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

$40k

$70k

$100k

$17,725

Profit

Revenue

$46,693

Operating Expenses

$14,568

Operating Income

$32,125

Net Effective Rent

$14,400

Profit (Cash Flow)

$17,725

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

273.69%

Payback Period Days

133