BNBCalc Short Term Rental Rental Arbitrage Analysis 14 Via Luigi Giuseppe Faravelli, Milano, Lombardia, 20149

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€41,571

Profit (Cash Flow)

€4,057

Cash on Cash Return

86.0%

Annual Revenue

€41,571

AirDNA projects €198/night at 56% occupancy ($40,525). Airbtics projects €165/night at 69% occupancy ($41,570). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 69% occupancy rate, €165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,382	€36,901	€60,189	€80,841
Occupancy	56%	70%	83%	93%
Nightly Rate	€112	€140	€193	€231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luminoso appartamento a CityLife e vicino a MiCo	€33,829	€185	50%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Chez Anna in Sempione	€36,337	€169	57%	2	1	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (26)
Attractive flat near CityLife	€113,623	€481	63%	2	1	2	€122	❌	❌	❌	Y / Y	⭐️ 4 (17)
Italianway - Sebastiano Veniero 8	€36,345	€153	62%	2	1	1	€90	❌	❌	❌	Y / Y	⭐️ 3 (5)
GoodVibesHome	€33,627	€106	81%	2	1	1	€102	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Italianway - Bartolini 9 - Piccolo	€32,054	€152	55%	2	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4 (33)
Residence Vigliani	€37,161	€113	90%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (151)
Entire home for Family	€16,147	€123	35%	2	1	2	€51	❌	✅	❌	Y / Y	⭐️ 5 (114)
gdhome near MiCo e Fiera Milano City	€40,625	€117	95%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (75)
Casa Cecilia	€53,255	€225	64%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Tailors' Home Sempione - 2 Bedrooms	€42,077	€132	83%	2	1	1	€102	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
FieraMlano City MiCo CityLife Allianz & San Siro	€23,628	€87	70%	2	1	1	€51	❌	❌	❌	N / Y	⭐️ 5 (59)
Appartamento luminoso a Milano	€28,907	€143	54%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (29)
70mq with 2 Bedrooms - City Center	€41,467	€140	79%	2	1	2	€56	❌	❌	✅	Y / Y	⭐️ 5 (107)
Claudia's Home in FieraCity&MiCo&SanSiro	€40,664	€171	63%	2	1	1	€50	❌	❌	❌	Y / Y	⭐️ 4.6 (66)
Sweett \| Sunlit Apt. near the Arco Della Pace	€56,449	€192	78%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.6 (39)
Beautiful Parisian Loft: 5Min to M1 - SanSiro, 2BR	€35,786	€134	71%	2	1	2	€46	❌	❌	✅	Y / Y	⭐️ 4.9 (103)
Mac Mahon Apartment by Interhome	€80,150	€332	66%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Portello Mini Flat	€22,340	€66	89%	2	1	1	€41	❌	❌	❌	N / Y	⭐️ 2.2 (5)
Bright and cozy apartment near Metro M5 and Fiera.	€18,638	€75	66%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (150)
MILAN ROMANTIC-DUOMO-EXPO	€61,227	€198	84%	2	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (177)
Relstay CityLife \| Spacious 2BR	€64,578	€220	77%	2	1	1	€70	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Noah’s design flat	€31,793	€169	50%	2	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (31)
Milanofierapartments: 2 rooms	€40,888	€125	87%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Jasmin house: new attic near Fiera and metro	€110,395	€364	82%	2	1	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (113)
CityLife 6 - Bright Two Bedroom Apt.	€39,560	€111	97%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Amazing apartment near food and business district	€35,961	€100	97%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (415)
trilocale in centro a Milano	€26,115	€125	55%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
San Siro Apartment Steps Away from Metro Station	€37,196	€141	70%	2	1	1	€56	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
CITYLIFE 19 - Quiet & Design Two Bedroom Apt	€38,037	€111	93%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (262)
Vodice - Zona Fiera - WiFi - A.C.	€44,833	€227	52%	2	1	1	€122	❌	❌	❌	Y / Y	⭐️ 4.3 (30)
Casa Ada Flexyrent A.C. - WiFi	€39,108	€220	46%	2	1	1	€122	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Loft City Life	€36,552	€274	35%	2	1	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (5)
PREALPI1-Design Apt. With Two Double Bedrooms	€25,054	€93	73%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (123)
Appartamento Leone XIII	€35,133	€129	74%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Large flat in Sempione, direct Duomo, great view	€62,003	€199	84%	2	1	3	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Between Fiera Milano City and Expo	€28,066	€111	68%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Mansarda confortevole in Via Paolo Lomazzo	€29,811	€87	93%	2	1	2	€61	❌	❌	❌	Y / Y	⭐️ 5 (174)
Principe Eugenio - Casa Corsini, un angolo retrò	€37,700	€137	68%	2	1	1	€133	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

85.99% 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)	€4,056	€8,113	€12,169	€16,226	€20,282	€40,565	€121,697
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	€4,056	€8,113	€12,169	€16,226	€20,282	€40,565	€121,697

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

85.99%

Payback Period Days

424

Return on Investment

85.99%

14 Via Luigi Giuseppe Faravelli Milano, Lombardia, 20149

2 bed • 2 bath • 4 guests

Monthly Rent

€41,571

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €198/night at 56% occupancy.Projected nightly rate is €165/night at 69% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€41,676

Avg annual revenue

68%

Avg occupancy rate

€175

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

€15k

€45k

€80k

€115k

€4,057

Profit

Revenue

€41,571

Operating Expenses

€13,514

Operating Income

€28,057

Net Effective Rent

€24,000

Profit (Cash Flow)

€4,057

€4,717

Cash Investment

Renos & Furnishing

€4,622

Setup Costs

€95

Total

€4,717

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

85.99%

Payback Period Days

424