BNBCalc Short Term Rental Rental Arbitrage Analysis 12 Via Marignano, San Donato Milanese, Lombardia, 20097

3 bed • 2 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€78,054

Profit (Cash Flow)

€40,732

Cash on Cash Return

711.7%

Annual Revenue

€78,054

AirDNA projects €88/night at 46% occupancy ($14,848). Airbtics projects €274/night at 78% occupancy ($78,053). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, €274 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€37,279	€62,097	€125,113	€183,361
Occupancy	66%	80%	93%	98%
Nightly Rate	€151	€209	€363	€506

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ampio Appartamento con balconi \| Dream & Relax	€47,867	€133	98%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Green Loft36	€22,593	€123	48%	3	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (78)
Jasmine Loft36	€25,019	€127	51%	3	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (109)
Factory Loft36	€40,431	€181	59%	3	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (272)
Aquarium Loft36	€44,996	€180	67%	3	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (276)
Villa with green courtyard oasis	€50,571	€141	96%	3	1.5	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (77)
Comfortable Acquabella apt: work & family-friendly	€37,193	€190	52%	3	1.5	2	€114	❌	❌	❌	Y / Y	⭐️ 5 (95)
Serendipity - 3 bedrooms, metro 2' walk, 15’ Duomo	€51,392	€152	91%	3	2	3	€76	❌	❌	❌	Y / Y	⭐️ 5 (218)
Modern apartment 3 room next metro stop Corvetto	€44,185	€166	71%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (66)
Fondazione Prada Apartment	€44,344	€143	83%	3	1	2	€77	❌	❌	✅	Y / Y	⭐️ 5 (71)
Welcome House Milano Centre	€45,416	€148	81%	3	1	2	€115	❌	❌	✅	Y / Y	⭐️ 5 (20)
Silver Loft36	€19,163	€119	43%	3	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Guest House Porta Romana	€69,341	€287	65%	3	2	2	€57	✅	❌	✅	Y / Y	⭐️ 5 (10)
Easylife - Lussuosa dimora in Porta Romana	€41,106	€154	69%	3	2	1	€114	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Elegant Triplex Townhouse with Luxe Terrace	€85,007	€309	75%	3	3	3	€87	❌	❌	✅	Y / Y	⭐️ 5 (192)
Elegant Liberty Four-Room Flat in Risorgimento	€31,762	€97	87%	3	1	1	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
Brand new Huge Center Milan - 8 pax -Visconti	€47,022	€205	61%	3	2	1	€95	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
15 min WalkToDuomo, Modern apartment with 3 rooms	€96,674	€261	98%	3	3	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (58)
Luxury Apartment Milano Center	€82,052	€220	100%	3	2	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (149)
Sweett \| San Gottardo II	€97,169	€363	72%	3	2	2	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (83)
Hale Apartments - walking distance from Duomo	€128,626	€368	95%	3	3	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (12)
Vigoni 3 - Wonderful Apartment for 6 People	€73,366	€212	94%	3	2	3	€43	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
milan duomo "Mi affaccio sulla piazza"	€60,774	€206	80%	3	2	1	€24	❌	✅	❌	Y / Y	⭐️ 4.5 (105)
Lussuoso attico zona Duomo 3 suites e tre bagni	€172,208	€501	93%	3	3	1	€44	❌	❌	✅	Y / Y	⭐️ 5 (47)
DOWNTOWN***** Erculea DUOMO ~ REAL MILANO	€171,623	€830	56%	3	2.5	2	€102	❌	❌	❌	Y / Y	⭐️ 5 (107)
Spazioso appartamento	€43,130	€196	59%	3	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (24)
Amazing - 3 Bedrooms Apartment - Duomo Center	€202,247	€564	98%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Sweett \| Cerva	€117,410	€361	87%	3	2	2	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (152)
Easylife - Elegant flat few steps from Duomo	€114,386	€391	79%	3	2	1	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Luxury New Apartment close to Duomo Square	€171,006	€472	99%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (91)
The Duomo collection per 6	€70,901	€250	76%	3	2	1	€66	❌	❌	❌	Y / Y	⭐️ 5 (251)
Fancy Blu Duomo duplex apartment	€72,190	€233	84%	3	2	2	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (270)
Sweett \| Duomo View II	€159,329	€489	88%	3	2	2	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (159)
Luxury apartment 1 minute from Duomo Cathedral	€212,686	€625	93%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (236)
Luxury 3 Camere da letto in Duomo. Un incanto!	€127,940	€364	96%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (75)
Attico con Terrazza vicino Porta Romana	€51,604	€232	58%	3	3	2	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Casa Ro B&B	€43,798	€156	75%	3	2	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Luxury Modern Flat In City Center	€43,242	€147	80%	3	4	3	€28	❌	✅	❌	Y / Y	⭐️ 4.8 (210)
Spacious and luxurious apartment	€178,270	€552	87%	3	2	3	€76	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bellezza14 - Appartamento Porta Romana / Bocconi	€45,983	€140	88%	3	2	2	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (29)

Return Metrics

711.65% 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)	€40,731	€81,463	€122,195	€162,927	€203,658	€407,317	€1,221,953
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	€40,731	€81,463	€122,195	€162,927	€203,658	€407,317	€1,221,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

711.65%

Payback Period Days

Return on Investment

711.65%

12 Via Marignano San Donato Milanese, Lombardia, 20097

3 bed • 2 bath • 1 guests

Monthly Rent

€78,054

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €88/night at 46% occupancy.Projected nightly rate is €274/night at 78% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€82,100

Avg annual revenue

78%

Avg occupancy rate

€274

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

€20k

€80k

€145k

€215k

€40,732

Profit

Revenue

€78,054

Operating Expenses

€16,922

Operating Income

€61,132

Net Effective Rent

€20,400

Profit (Cash Flow)

€40,732

€5,723

Cash Investment

Renos & Furnishing

€5,635

Setup Costs

€88

Total

€5,723

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

711.65%

Payback Period Days