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

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€27,961

Profit (Cash Flow)

€1,031

Cash on Cash Return

35.8%

Annual Revenue

€27,961

AirDNA projects €122/night at 64% occupancy ($28,433). Airbtics projects €95/night at 81% occupancy ($27,960). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, €95 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,139	€26,123	€37,350	€55,048
Occupancy	73%	85%	93%	97%
Nightly Rate	€67	€82	€108	€152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
APT Park View \| Free Parking & WiFi, Milan	€36,974	€194	52%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (104)
Sunny -Entire Apartment Milan Center- 24h check-in	€21,997	€60	98%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (234)
B&B Fabrizio - Milano	€16,195	€60	73%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (84)
To Bright -Entire Apart. Milan Center-24h check-in	€20,250	€56	97%	1	1	1	€33	❌	❌	❌	Y / Y	⭐️ 5 (304)
Casa Aranci	€20,772	€67	83%	1	1	1	€13	❌	❌	❌	N / Y	⭐️ 5 (233)
PINA, GOLFO DEGLI ARANCI	€15,061	€41	98%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (147)
Appartamento a Milano - Cimiano M2	€21,660	€67	87%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 4.5 (103)
Stanza Indipendente con bagno in camera a Milano	€19,317	€67	79%	1	1	31	€10	❌	❌	✅	N / Y	⭐️ 5 (22)
appartamento antico borgo in Milano	€28,424	€79	97%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (15)
Appartamento Martesana	€19,444	€68	76%	1	1	2	€23	❌	❌	❌	Y / Y	⭐️ 5 (50)
Exclusive Loft with terrace & shared garden!	€31,592	€89	91%	1	2	1	€74	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Loft zona Precotto con garage privato gratuito	€32,934	€175	50%	1	2	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (20)
HOUSING32 - APARTMENTS BILO	€24,035	€98	67%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
PrimoPiano - La Malfa B	€25,546	€84	81%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (8)
[Loft] - Adriano 51	€32,042	€117	72%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (97)
Casa Carozzi B	€28,423	€99	76%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (11)
Casa Carozzi M	€31,619	€92	91%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (35)
Casa Aura	€20,257	€58	93%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Rory's Bijoux - Milano	€21,413	€83	68%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Camera King Superior	€26,856	€113	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Casa Aura	€19,656	€57	92%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (147)
PrimoPiano - Astico	€62,087	€173	97%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 0 (0)
columella 14	€33,003	€98	92%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (63)
Martesana Lounge Apartment	€21,101	€59	95%	1	1	2	€47	❌	❌	❌	N / Y	⭐️ 5 (97)
🏠 ALLEGRA HOUSE- last floor, close METRO MM1 🚇	€27,615	€80	93%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (34)
La Chicca apartament · La Chicca apartament	€27,195	€108	68%	1	1	2	€24	❌	❌	❌	N / N	⭐️ 4.5 (40)
Nuovissimo Loft	€25,857	€102	69%	1	1	5	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Full flat with suite close to Metro 2 and Hospital	€31,618	€110	77%	1	1	2	€33	❌	❌	✅	Y / Y	⭐️ 5 (34)
ARISTOTELE 72 - Cozy bilo with balcony -	€34,069	€97	95%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (268)
ARISTOTELE72 - Two Room Apt. 4Pax with Balconies -	€28,373	€80	97%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (299)
Golfo Aranci - Milan - by Host4U	€18,003	€67	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Precotto Comfortable Flat with Balcony	€14,484	€46	82%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.4 (10)
Amica Milano	€27,083	€82	89%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Bright Loft X2 with terrace & shared garden!	€61,728	€202	82%	1	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4.4 (39)
PrimoPiano - La Malfa A	€51,283	€151	92%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 0 (2)
Splendido con patio e giardino privato	€22,623	€75	80%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (133)
AR73 • Loreto • 2 Minutes from the METRO	€31,717	€82	100%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
PrimoPiano - Euclide	€51,096	€150	92%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
A casa di Gin Milano, metro vicina, eccellente	€24,666	€75	88%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (74)

Return Metrics

35.83% 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)	€1,031	€2,062	€3,093	€4,124	€5,155	€10,311	€30,934
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	€1,031	€2,062	€3,093	€4,124	€5,155	€10,311	€30,934

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.83%

Payback Period Days

1019

Return on Investment

35.83%

15 Via Vittorio Gassman Milano, Lombardia, 20128

1 bed • 1 bath • 4 guests

Monthly Rent

€27,961

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €122/night at 64% occupancy ($28,433.84). Airbtics projects €95/night at 81% occupancy ($27,960).

Occupancy Rate

Top 58% 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.

€28,103

Avg annual revenue

81%

Avg occupancy rate

€95

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

€30k

€45k

€65k

€1,031

Profit

Revenue

€27,961

Operating Expenses

€11,330

Operating Income

€16,631

Net Effective Rent

€15,600

Profit (Cash Flow)

€1,031

€2,877

Cash Investment

Renos & Furnishing

€2,790

Setup Costs

€88

Total

€2,877

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

35.83%

Payback Period Days

1019