BNBCalc Short Term Rental Rental Arbitrage Analysis 133 Via Francesco Primaticcio, Milano, Lombardia, 20147

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€61,527

Profit (Cash Flow)

€22,456

Cash on Cash Return

393.9%

Annual Revenue

€61,527

AirDNA projects €155/night at 64% occupancy ($36,216). Airbtics projects €263/night at 64% occupancy ($61,526). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, €263 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€30,595	€56,374	€91,801	€142,373
Occupancy	49%	65%	77%	93%
Nightly Rate	€166	€232	€320	€411

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Ihost Luxury Apartment] - Anemoni 5	€58,381	€239	64%	3	2	2	€143	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Silent park apartment 10 subway stops to Duomo	€52,089	€275	51%	3	2	2	€76	❌	✅	✅	Y / Y	⭐️ 5 (21)
Bright and comfy in a beautiful contemporary home	€42,224	€305	37%	3	2	1	€95	❌	✅	❌	Y / Y	⭐️ 4.5 (64)
Milan Metro house 20min to Duomo max 7 people1baby	€54,365	€200	74%	3	0	2	€22	❌	❌	✅	Y / Y	⭐️ 4.5 (96)
Your prestigious stay in Milan - 1.560 ft²	€42,068	€209	54%	3	2	2	€104	❌	❌	❌	Y / Y	⭐️ 5 (103)
elegant apartment, close downtown	€32,269	€113	76%	3	2	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (379)
Luminoso appartamento vista San Siro	€55,607	€246	59%	3	1.5	2	€94	❌	❌	✅	N / Y	⭐️ 5 (5)
PEEKABOO HOUSE - Amazing terrace in Navigli area	€44,545	€155	78%	3	2	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (257)
Casa Navigli - Stile e Comfort nel Cuore di Milano	€38,953	€114	93%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (87)
grande appartamento su due piani	€139,319	€391	96%	3	3	6	€57	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
Your quite 2 floors nest in Milan best district.	€27,073	€93	77%	3	2	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (296)
Casa con terrazza San Siro	€37,499	€167	60%	3	2	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (41)
Lussuoso Pentalocale in CityLife	€65,389	€234	75%	3	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Naviglio Grande 2 Apartments (3 Bathrooms)	€90,603	€352	70%	3	3	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (64)
Design district sun drenched 3 bedr 3 full baths	€62,482	€416	41%	3	3	3	€0	❌	❌	❌	Y / N	⭐️ 5 (5)
New Fashion District 3 BDRS - 30 min from Linate	€31,456	€202	41%	3	2	2	€85	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Milano Lush contemporary flat - 6 guests, 3 BDR	€70,004	€408	46%	3	2	4	€180	❌	❌	❌	Y / Y	⭐️ 5 (63)
Casa Mirella Milan fairs and fashion	€61,690	€231	71%	3	2	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (27)
Large Apartment Close to Metro	€42,622	€141	79%	3	2	1	€71	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Hosting Ca' Misurata 40 - M4 Bolivar	€55,283	€239	62%	3	1	2	€95	❌	❌	❌	Y / Y	⭐️ 5 (13)
Accomodo MIT39 San Siro	€74,841	€230	89%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Luxury bright flat in "Zona Tortona"	€86,991	€238	100%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (241)
Spacious Apartment near fair, subway 500 meters	€63,985	€186	93%	3	2	4	€48	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Inviting flat for 6 in Milan	€36,991	€130	73%	3	2	3	€143	❌	❌	❌	Y / Y	⭐️ 3.6 (13)
appartamento zona de angeli	€74,846	€302	66%	3	2	2	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Family house near Duomo, Naviglio & Fiera-Mi	€41,515	€145	77%	3	3	2	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
Attico con terrazzo a San Siro	€36,443	€240	39%	3	2	1	€66	❌	✅	❌	Y / Y	⭐️ 4.8 (39)
appartamento San Siro	€33,199	€142	64%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Bella Italia [Red Metro Line 10 minutes-Duomo]	€45,632	€165	73%	3	2	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (14)
Fantastic new luxury flat CITYLIFE/MICO/ARCO PACE	€77,077	€411	51%	3	2	1	€143	❌	✅	❌	Y / Y	⭐️ 5 (122)
Trendy apt for 6 in Giambellino	€105,184	€344	81%	3	2	3	€109	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Accogliente casa zona design	€123,732	€384	87%	3	1	31	€57	❌	❌	✅	Y / N	⭐️ 5 (21)
Fiera Milano city Flat	€88,328	€438	53%	3	3	2	€85	❌	❌	❌	Y / Y	⭐️ 5 (19)
Fantastico appartamento 3 stanze	€26,935	€191	34%	3	2	5	€95	❌	✅	❌	Y / Y	⭐️ 5 (1)
Loft Tortona location	€89,360	€533	42%	3	3	1	€234	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Appartamento nel Centro di Milano	€104,259	€908	31%	3	2	2	€48	❌	✅	❌	Y / Y	⭐️ 4 (1)
Bright apartment Navigli Milano	€42,390	€113	100%	3	1	2	€151	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Design District Rooms - [10’ dal Duomo]	€46,172	€201	60%	3	1	2	€86	❌	❌	❌	Y / Y	⭐️ 4.7 (3)

Return Metrics

393.9% 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)	€22,455	€44,911	€67,367	€89,823	€112,279	€224,559	€673,678
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	€22,455	€44,911	€67,367	€89,823	€112,279	€224,559	€673,678

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

393.9%

Payback Period Days

Return on Investment

393.9%

133 Via Francesco Primaticcio Milano, Lombardia, 20147

3 bed • 2 bath • 6 guests

Monthly Rent

€61,527

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €155/night at 64% occupancy.Projected nightly rate is €263/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€58,673

Avg annual revenue

64%

Avg occupancy rate

€264

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

€60k

€100k

€140k

€22,456

Profit

Revenue

€61,527

Operating Expenses

€15,071

Operating Income

€46,456

Net Effective Rent

€24,000

Profit (Cash Flow)

€22,456

€5,701

Cash Investment

Renos & Furnishing

€5,613

Setup Costs

€88

Total

€5,701

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

393.9%

Payback Period Days