BNBCalc Short Term Rental Rental Arbitrage Analysis 15 Via Vittorio Gassman, Milano, Lombardia, 20128

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Report by:

Annual Revenue

€47,631

Profit (Cash Flow)

€14,035

Cash on Cash Return

302.0%

Annual Revenue

€47,631

AirDNA projects €100/night at 66% occupancy ($24,104). Airbtics projects €189/night at 69% occupancy ($47,631). Airbtics predicts this property will perform in the 68% revenue percentile

BNB Calc projects a 69% occupancy rate, €189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,874	€30,099	€40,982	€74,581
Occupancy	75%	85%	94%	97%
Nightly Rate	€75	€95	€116	€207

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
PREALPI1-Design Apt. With Two Double Bedrooms	€27,144	€105	70%	2	1	2	€27	❌	❌	✅	Y / Y	⭐️ 5 (131)
Noah’s design flat	€34,392	€183	50%	2	1	2	€32	❌	❌	❌	N / Y	⭐️ 5 (33)
Monem’S House-portello	€66,419	€208	86%	2	2	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (188)
Frassini Flexyrent apt. Aircon	€48,186	€254	50%	2	2	1	€130	❌	❌	❌	Y / Y	⭐️ 4 (12)
Portello Mini Flat	€23,030	€67	91%	2	1	1	€43	❌	❌	❌	N / Y	⭐️ 2 (5)
Italianway - Bartolini 9 - Piccolo	€34,245	€156	57%	2	1	1	€50	❌	❌	❌	Y / Y	⭐️ 4 (33)
GoodVibesHome	€37,834	€110	87%	2	1	1	€108	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Beautiful apartment a few steps from Monumental	€36,439	€188	51%	2	2	1	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
gdhome near MiCo e Fiera Milano City	€39,776	€118	92%	2	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (78)
Entire home for Family	€18,319	€129	38%	2	1	2	€54	❌	✅	❌	Y / Y	⭐️ 5 (118)
Cenisio Relax House	€23,247	€119	50%	2	2	1	€70	❌	❌	✅	Y / Y	⭐️ 0 (0)
Confortable apartment just renovated	€75,065	€585	34%	2	1	3	€54	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Bright & cozy apartment OK 4 Fiera!	€20,306	€83	65%	2	1	3	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (240)
[San Siro metro] City Life - Red Diamonds	€86,812	€272	85%	2	2	1	€129	❌	❌	❌	Y / Y	⭐️ 5 (68)
Delightful 2BR flat with balcony	€21,067	€87	60%	2	1	2	€163	❌	✅	❌	Y / Y	⭐️ 3.5 (7)
Mac Mahon Apartment by Interhome	€78,983	€332	65%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Luminoso appartamento a CityLife e vicino a MiCo	€33,379	€190	48%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Uno sguardo su Milano-moderno e luminoso trilocale	€47,580	€130	100%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (114)
Appartamento luminoso a Milano	€30,891	€153	54%	2	1	2	€54	❌	❌	❌	Y / Y	⭐️ 5 (29)
Large flat in Sempione, direct Duomo, great view	€69,252	€212	88%	2	1	3	€32	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Govone - Luminoso appartamento con terrazza	€48,420	€157	81%	2	2	1	€140	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Deluxy House with garage - for 4 people(100sqm)	€34,542	€135	69%	2	2	1	€11	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Splendid Three-Room Apartment in Bovisa	€24,672	€92	70%	2	1	1	€54	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Fieramilanocity/Portello/ stadio San Siro	€36,703	€109	92%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (133)
Attractive flat near CityLife	€119,855	€507	63%	2	1	2	€129	❌	❌	❌	Y / Y	⭐️ 4 (17)
Principe Eugenio - Casa Corsini, un angolo retrò	€43,199	€144	75%	2	1	1	€140	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
CityLife-Sempione Park Big Apartment	€51,427	€160	86%	2	2	1	€75	❌	❌	❌	Y / Y	⭐️ 5 (62)
[La Casa dell’Artista]	€38,789	€123	83%	2	2	2	€65	❌	❌	✅	Y / Y	⭐️ 4.4 (39)
Magistretti - A.C. - WiFi - Portello	€39,598	€239	43%	2	2	1	€129	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Nel verde multietnico del quartiere Villapizzone!	€19,783	€78	67%	2	1	4	€46	❌	❌	✅	Y / Y	⭐️ 4.5 (107)
Accogliente trilocale in Parco Vittoria a Milano	€43,909	€129	93%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Castore Apartment	€67,165	€203	89%	2	2	1	€65	❌	❌	✅	Y / Y	⭐️ 5 (62)
MILAN ROMANTIC-DUOMO-EXPO	€66,797	€214	85%	2	1	2	€22	❌	❌	✅	Y / Y	⭐️ 5 (177)
Loft City Life	€40,036	€292	36%	2	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (5)
Centre-Fiera in 15 min: Piccolo Nido Guest House	€30,323	€113	72%	2	2	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (94)
Family loft for design week	€48,817	€351	38%	2	2	4	€0	❌	❌	✅	N / Y	⭐️ 4.6 (5)
Modern 2-Bdr Apartment with Balcony by Rentopolis	€45,712	€157	77%	2	2	1	€86	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
The Jasmin house: new attic near Fiera and metro	€106,657	€365	79%	2	1	2	€86	❌	❌	❌	Y / Y	⭐️ 5 (121)
Tailors' Home Sempione - 2 Bedrooms	€41,953	€138	79%	2	1	1	€108	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Sweett \| Sempione II	€57,644	€197	78%	2	1	2	€54	❌	❌	❌	Y / Y	⭐️ 4.5 (44)

Return Metrics

301.95% 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)	€14,035	€28,070	€42,106	€56,141	€70,177	€140,354	€421,062
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	€14,035	€28,070	€42,106	€56,141	€70,177	€140,354	€421,062

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

301.95%

Payback Period Days

120

Return on Investment

301.95%

15 Via Vittorio Gassman Milano, Lombardia, 20128

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact

€47,631

Annual Revenue

This property is projected to be in the top 68% revenue percentile compared to similar properties nearby.
Projected nightly rate is €100/night at 66% occupancy.Projected nightly rate is €189/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.

€46,459

Avg annual revenue

69%

Avg occupancy rate

€189

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

€50k

€85k

€120k

€14,035

Profit

Revenue

€47,631

Operating Expenses

€14,396

Operating Income

€33,235

Net Effective Rent

€19,200

Profit (Cash Flow)

€14,035

€4,648

Cash Investment

Renos & Furnishing

€4,551

Setup Costs

€97

Total

€4,648

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

301.95%

Payback Period Days

120