BNBCalc Short Term Rental Investment Analysis 16 Via Perin del Vaga, Milano, Lombardia, 20156

2 bed • 1 bath • 4 guests • €319,000

BNB

Calc

Annual Revenue

€33,241

Profit (Cash Flow)

€3,052

Cap Rate

6.3%

Annual Revenue

€33,241

AirDNA projects €127/night at 60% occupancy ($27,801). Airbtics projects €149/night at 61% occupancy ($33,241). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, €149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,005	€28,072	€53,875	€71,323
Occupancy	46%	61%	80%	85%
Nightly Rate	€105	€122	€180	€223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lali Stadio San Siro Ippodromo,MM1 Rho Fiera 9 min	€22,243	€126	47%	2	2	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (96)
Confortable apartment just renovated	€67,063	€523	34%	2	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Casa Ande Milano~MM2~Ippodromo~San Siro~Rho Fiera	€31,845	€103	81%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (131)
Deluxy House with garage - for 4 people(100sqm)	€33,673	€120	76%	2	2	1	€10	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Cozy Apartment x6 with Balconies! M1 Uruguay	€34,768	€112	81%	2	2	1	€75	❌	❌	❌	Y / Y	⭐️ 4.5 (107)
10 min RhoFiera/SanSiro~5 min Metro~AC~FreeParking	€37,601	€124	80%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (55)
Home Sweet Home with lovely terrace near Rho Fair	€37,339	€124	80%	2	2	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (157)
Santa Tecla Living Certosa 133	€41,288	€192	57%	2	2	1	€92	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
[CityLife-San Siro]-Design Apartment con WIFI&AC	€30,047	€89	81%	2	1	1	€96	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Quiet 3-room ap. for center and fairs (free Wi-Fi)	€20,814	€99	54%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luminoso appartamento nel verde in via delle Ande	€34,294	€159	56%	2	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (15)
LOFT 100mq +50mq Giardino Milano zona Portello	€71,333	€211	91%	2	2	1	€34	❌	❌	❌	N / N	⭐️ 4.5 (2)
Vista San Siro	€24,183	€118	52%	2	1	1	€72	❌	❌	❌	Y / N	⭐️ 4.5 (5)
Nel verde multietnico del quartiere Villapizzone!	€19,569	€71	74%	2	1	4	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (110)
Between Fiera Milano City and Expo	€27,648	€106	70%	2	1	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (34)
SaCri Luxury Casa Vacanza	€21,301	€179	32%	2	2	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (13)
Elegante appartamento trilocale	€45,345	€142	86%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (29)
Family loft for design week	€41,200	€313	36%	2	2	4	€0	❌	❌	✅	N / Y	⭐️ 4.5 (6)
Bright & cozy apartment OK 4 Fiera!	€15,226	€72	56%	2	1	3	€36	❌	❌	✅	Y / Y	⭐️ 4.5 (243)
Fieramilanocity/Portello/ stadio San Siro	€30,685	€91	92%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (155)
Appartamento Certosa [Fiera-Milano]	€31,749	€124	67%	2	2	1	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Free Parking - Loft Milano \| 10 min to Rho Fiera	€24,519	€107	61%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (107)
NEW! Happy Apartment Portello Certosa Milano	€22,768	€105	58%	2	1	3	€58	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Kinga's apartment free parking 2 bedrooms + living	€36,616	€118	84%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (507)
San Siro Hub Milano	€50,646	€235	58%	2	2	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (42)
La Casa dell'Artista	€34,545	€107	85%	2	2	2	€58	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
[La Casa dell’Artista]	€37,391	€113	87%	2	2	2	€58	❌	❌	✅	Y / Y	⭐️ 4.4 (39)
The Garden Apartment in Portello Certosa	€43,719	€169	69%	2	1	3	€68	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Rebby's Home TRILO [Rho Fiera-Milano-autostrade]	€18,149	€140	35%	2	2	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (6)
San Siro Apartment	€30,054	€105	73%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Large studio apartment in Milan (app.2)	€16,065	€63	69%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.4 (132)
Suite Top class	€34,196	€222	42%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Magistretti - A.C. - WiFi - Portello	€32,324	€196	43%	2	2	1	€115	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Il giardino del Sem Benelli	€28,916	€105	73%	2	1	1	€29	❌	❌	❌	Y / N	⭐️ 4.8 (43)
50 MT fermata Uruguay MM1. San Siro e Rho Fiera	€24,753	€120	55%	2	1	1	€48	❌	❌	✅	N / Y	⭐️ 5 (28)
New rooftop with big terrace private garage, fiera	€21,421	€152	38%	2	1.5	2	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
[Certosa-Fiera] Suite con Netflix, A/C e Wi-Fi	€19,148	€86	61%	2	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Italianway - Casella 35	€31,560	€183	45%	2	1	1	€54	❌	❌	❌	Y / Y	⭐️ 4.2 (4)

Return Metrics

3.93% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,051	€6,103	€9,154	€12,206	€15,258	€30,516	€91,549
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€255,199	€255,199	€255,199	€255,199	€255,199	€255,199	€255,199
Down Payment	€63,800	€63,800	€63,800	€63,800	€63,800	€63,800	€63,800
Property Appreciation	€9,570	€19,427	€29,579	€40,037	€50,808	€109,709	€455,296
Total Return	€331,621	€344,530	€357,734	€371,243	€385,066	€459,225	€865,845

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.93%

Cap Rate

6.28%

Return on Investment

22.06%

16 Via Perin del Vaga Milano, Lombardia, 20156

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€3,051

Annual Profit

6.3%

Cap Rate

3.9%

Cash on Cash

€33,241

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €127/night at 60% occupancy ($27,801.52). Airbtics projects €149/night at 61% occupancy ($33,241).

Occupancy Rate

Top 51% 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.

€31,582

Avg annual revenue

61%

Avg occupancy rate

€149

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

€35k

€50k

€70k

€3,052

Profit

Revenue

€33,241

Operating Expenses

€13,177

Operating Income

€20,065

Mortgage & Taxes

€17,013

Profit (Cash Flow)

€3,052

€77,558

Cash Investment

Down Payment

€63,800

Renos & Furnishing

€4,188

Closing Costs

€9,570

Total

€77,558

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.93%

Cap Rate

6.28%

Return on Investment

22.06%