BNBCalc Short Term Rental Rental Arbitrage Analysis 22 Via Gennargentu, Roma, Lazio, 00141

2 bed • 1 bath • 8 guests • €0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

€33,680

Profit (Cash Flow)

€6,631

Cash on Cash Return

146.0%

Annual Revenue

€33,680

AirDNA projects €155/night at 61% occupancy ($34,438). Airbtics projects €136/night at 68% occupancy ($33,680). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, €136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,105	€33,420	€48,494	€66,203
Occupancy	58%	69%	84%	90%
Nightly Rate	€107	€130	€155	€197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Guest House Circeo	€30,267	€118	69%	2	2	2	€41	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
Your Home when in Rome	€40,988	€150	74%	2	2	1	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
ROME modern and stylish FLAT next to METRO	€38,433	€119	87%	2	2	2	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Stupendo appartamento in quartiere residenziale	€29,969	€90	86%	2	2	2	€77	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
CASA VACANZA DIANA	€36,656	€164	59%	2	2	2	€51	❌	✅	❌	Y / Y	⭐️ 5 (6)
La Dolce Vita Talenti Composto da 2 camere 2 bagni	€25,968	€91	75%	2	2	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (26)
La tua Casa romana	€33,588	€93	98%	2	2	2	€36	❌	✅	✅	Y / Y	⭐️ 4.8 (163)
Charming apartment whit garden	€37,601	€184	55%	2	2	3	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Appartamento Roma Città Giardino	€27,031	€113	65%	2	2	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (8)
NICE APARTMENT ALL CONFORT- FREE PARKING	€24,625	€97	66%	2	2	3	€56	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
2-bedroom apartment in Città Giardino	€10,916	€175	17%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Guest house Sempione "da Giulio"	€30,645	€124	66%	2	2	2	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
@uRhOME- Luxury Accommodation	€42,669	€154	74%	2	2	1	€31	❌	❌	❌	N / Y	⭐️ 5 (8)
Graziosa bomboniera nel cuore del Tufello	€24,797	€101	66%	2	2	2	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Roma - Abitazione nel Cuore di Città Giardino	€30,336	€138	58%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
LUB HOUSE Apartment Rome	€29,577	€88	90%	2	2	3	€51	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Modern, delightful, welcoming. Subway Conca d'oro	€30,175	€119	68%	2	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (46)
LA CASA PER LE TUE VACANZE	€37,493	€121	83%	2	1	2	€51	❌	❌	❌	N / Y	⭐️ 4.7 (22)
App. a 50 mt dalla Metro Jonio it058091c2639gtj9d	€33,527	€109	84%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (76)
La Casa di Rob e Cris	€10,684	€132	21%	2	2	1	€13	❌	❌	❌	N / Y	⭐️ 5 (3)
Alloggio Parco delle Valli	€44,362	€197	61%	2	2	3	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Monte Sacro by Interhome	€48,416	€213	62%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Panoramic and elegant penthouse Metro Conca d'Oro	€47,836	€148	85%	2	1	1	€87	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Giulia Home Apartment Roma	€26,544	€157	44%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Casa panoramica Roma SempiHome	€29,118	€135	58%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.6 (15)
Limacino a Roma	€34,055	€100	91%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Amazing apartment in Roma with WiFi	€70,527	€241	80%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (11)
Appartamento in villino d’epoca Città Giardino	€72,942	€203	96%	2	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
“Residenza Aniene” soggiorni brevi, ben collegato	€29,393	€141	56%	2	1	1	€36	❌	❌	✅	N / Y	⭐️ 4.8 (66)
Casa vacanza 550 SPECIAL (80 mq. 2 bagni)	€21,490	€75	75%	2	2	3	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Amazing apartment, 2 bedrooms, double living room.	€51,089	€149	93%	2	1	5	€51	❌	❌	❌	Y / Y	⭐️ 5 (26)
appartamento Casa di Massimo	€38,422	€128	82%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (35)
Delizioso attico a Talenti cin: it058091c25cfild69	€22,967	€138	44%	2	1	3	€102	❌	✅	❌	Y / Y	⭐️ 5 (49)
Terrace Apartment Rome	€36,262	€113	85%	2	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Etiopia apartments	€13,693	€52	66%	2	1	2	€71	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy Apartment in the Aniene Park!	€29,408	€111	72%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (34)
Martina Garden(10 minuti dal centro di Roma)	€46,023	€247	51%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.9 (9)
[Conca D'Oro] Elegante e Luminoso: Metro Adiacente	€44,304	€165	70%	2	2	1	€72	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Pepper Tree \| Apartment with Patio	€27,965	€88	86%	2	1	3	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Home Garden Rome Ginkoba	€19,367	€147	36%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (1)

Return Metrics

146.04% 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)	€6,630	€13,261	€19,892	€26,523	€33,154	€66,309	€198,928
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	€6,630	€13,261	€19,892	€26,523	€33,154	€66,309	€198,928

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

146.04%

Payback Period Days

250

Return on Investment

146.04%

22 Via Gennargentu Roma, Lazio, 00141

2 bed • 1 bath • 8 guests

Monthly Rent

€33,680

Annual Revenue

BNBCalc predicts this property will get $136 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€32,973

Avg annual revenue

69%

Avg occupancy rate

€134

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

€5k

€30k

€50k

€75k

€6,631

Profit

Revenue

€33,680

Operating Expenses

€12,649

Operating Income

€21,031

Net Effective Rent

€14,400

Profit (Cash Flow)

€6,631

€4,540

Cash Investment

Renos & Furnishing

€4,446

Setup Costs

€95

Total

€4,540

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

146.04%

Payback Period Days

250