BNBCalc Short Term Rental Rental Arbitrage Analysis Via Gualtiero Serafino, Roma, Lazio, 00136

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

€74,302

Profit (Cash Flow)

€42,929

Cash on Cash Return

710.5%

Annual Revenue

€74,302

AirDNA projects €238/night at 78% occupancy ($67,779). Airbtics projects €258/night at 79% occupancy ($74,302). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, €258 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€52,323	€70,870	€103,068	€134,075
Occupancy	71%	83%	92%	96%
Nightly Rate	€201	€231	€303	€377

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Alexandra Apartments	€78,153	€227	93%	3	3	2	€70	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Vatican Vibes ID 21528	€92,686	€285	88%	3	1	2	€46	❌	❌	❌	N / Y	⭐️ 4.8 (13)
Cozy Vatican Apartment (near metro)	€32,577	€88	100%	3	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (129)
Candia 143 Apartment Luxury	€81,334	€229	97%	3	3	3	€61	❌	❌	❌	Y / Y	⭐️ 5 (106)
NEW!!! +11/Persons ST PETER HOLIDAY IN STYLE	€112,518	€516	59%	3	3	3	€181	❌	❌	❌	Y / Y	⭐️ 5 (58)
Big Johnny B	€64,950	€347	51%	3	3	1	€25	❌	❌	❌	N / Y	⭐️ 4.8 (37)
La casa di andrea ai Musei Vaticani 1	€61,748	€203	82%	3	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
La Residenza degli Angeli	€89,026	€377	64%	3	3	4	€61	❌	❌	❌	Y / N	⭐️ 4.7 (18)
DomusFebo \|Telesio Suites	€66,312	€216	83%	3	1	2	€81	❌	❌	✅	N / Y	⭐️ 5 (5)
"RomeKindHome" Vatican (3 private Baths & balcony)	€50,949	€211	65%	3	3	3	€120	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Beatiful Apartment vaticanum 67	€47,271	€280	46%	3	3	4	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
4BNB - Otello	€91,782	€261	94%	3	3	1	€110	❌	❌	❌	Y / Y	⭐️ 3.9 (26)
LUXURY APT - NINA'S LUXURY APARTMENT	€146,204	€442	90%	3	3	2	€65	❌	❌	❌	N / Y	⭐️ 4.9 (55)
Vaticanum67 Apartment near metro of Vatican museum	€44,936	€299	41%	3	3	4	€30	❌	❌	❌	Y / Y	⭐️ 4.2 (20)
Maison Rizzo 3-bedroom apartment	€41,681	€171	63%	3	2	2	€110	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Apartment The Terraces - Vatican	€76,451	€248	84%	3	2	3	€50	❌	❌	❌	Y / Y	⭐️ 4.8 (236)
Alloggio turistico Bragadin75 in Vaticano	€129,570	€381	93%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Big apartment close to the Vatican	€68,163	€202	92%	3	2	2	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
The house of St. Peter	€70,725	€201	96%	3	2	3	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (184)
A Casa di Lucia	€105,209	€364	79%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
Big Triumph Apartment	€81,944	€230	95%	3	2	3	€70	❌	❌	❌	Y / Y	⭐️ 4.2 (77)
The Vatican Sun	€68,757	€231	80%	3	2	2	€116	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Rizzo St. Peter apartment	€100,650	€317	86%	3	2	2	€61	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Appartamento e quadri ai Musei Vaticani	€27,274	€151	46%	3	2	1	€76	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Attico tra Vaticano e Gemelli	€60,462	€231	71%	3	2	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (3)
Vatican Fashion Home	€115,130	€369	85%	3	2	2	€61	❌	❌	❌	Y / Y	⭐️ 5 (45)
Large bright flat 10min from Vatican Museum	€45,981	€154	77%	3	2	3	€129	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
Home in Rome	€45,639	€126	99%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (121)
Appartamento Rome - Ary's Vatican Holiday Home	€92,817	€329	77%	3	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Vatican Appartment At	€56,862	€232	66%	3	2	1	€50	❌	✅	✅	Y / Y	⭐️ 4.3 (58)
Design Apartment - 10 min from Vatican Museum	€146,556	€406	98%	3	3	2	€101	❌	❌	❌	N / Y	⭐️ 5 (6)
The house at the Vatican, comfortable and cozy	€54,898	€208	71%	3	2	2	€61	❌	❌	✅	Y / Y	⭐️ 5 (21)
Vatican Charm House	€58,326	€193	80%	3	2	2	€86	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
King Vatican Apartment	€43,070	€136	85%	3	3	1	€81	❌	❌	❌	N / Y	⭐️ 3 (3)
Sofia's Vatican Garden Apartment	€92,455	€274	89%	3	2	2	€121	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Vatican Flower Apartment	€60,632	€180	92%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (15)
Quiet Apartment w Garden, Family home	€62,077	€176	96%	3	2	4	€50	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Le Piazze di Roma B&B	€93,168	€299	85%	3	3	3	€50	❌	❌	❌	N / Y	⭐️ 0 (0)
Pop Window at the Vatican Museums near metro	€76,318	€284	73%	3	2	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (18)
prati flowers’ market - vatican house	€66,340	€237	76%	3	2	3	€45	❌	✅	✅	Y / Y	⭐️ 4.7 (74)

Return Metrics

710.49% 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)	€42,928	€85,857	€128,786	€171,715	€214,643	€429,287	€1,287,863
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	€42,928	€85,857	€128,786	€171,715	€214,643	€429,287	€1,287,863

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

710.49%

Payback Period Days

Return on Investment

710.49%

Via Gualtiero Serafino Roma, Lazio, 00136

3 bed • 2 bath • 6 guests

Monthly Rent

€74,302

Annual Revenue

BNBCalc predicts this property will get $258 per night with 79% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% 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.

€75,040

Avg annual revenue

79%

Avg occupancy rate

€257

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

€25k

€65k

€105k

€150k

€42,929

Profit

Revenue

€74,302

Operating Expenses

€16,973

Operating Income

€57,329

Net Effective Rent

€14,400

Profit (Cash Flow)

€42,929

€6,042

Cash Investment

Renos & Furnishing

€5,949

Setup Costs

€93

Total

€6,042

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

710.49%

Payback Period Days