BNBCalc Short Term Rental Investment Analysis 2 Via Privata Filippo Abbiati, Milano, Lombardia, 20148

2 bed • 1 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$71,617

Profit (Cash Flow)

$47,750

Cap Rate

53.1%

Annual Revenue

$71,617

AirDNA projects $190/night at 54% occupancy ($37,474). Airbtics projects $230/night at 61% occupancy ($51,243). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, $258 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,648	$45,053	$73,073	$130,250
Occupancy	46%	62%	76%	88%
Nightly Rate	$144	$195	$258	$399

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La casa di Nina [CityLife - MiCo]	$45,736	$162	76%	2	2	2	$48	❌	❌	✅	Y / Y	⭐️ 5 (100)
Apartment City Life - San Siro - Fiera	$131,363	$390	91%	2	2	1	$49	❌	❌	✅	Y / Y	⭐️ 5 (11)
Suite BiMò • CityLife, San Siro and Fiera MiCo	$75,598	$243	85%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (70)
San Siro Apartment	$42,888	$189	62%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Superb 2bed flat w/ balcony	$36,131	$120	77%	2	2	2	$108	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Dea Dreams Amendola Fiera Wi-Fi	$44,323	$136	88%	2	1	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (16)
Casa Ada Flexyrent A.C. - WiFi	$35,841	$202	46%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Vodice - Zona Fiera - WiFi - A.C.	$34,767	$224	40%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Noisette Casa con giardino	$74,563	$594	34%	2	2.5	1	$54	❌	✅	✅	Y / Y	⭐️ 0 (1)
Squirrel’s house	$69,569	$260	70%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Milanofierapartments: 2 rooms	$42,747	$134	85%	2	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (5)
San Siro Apartment Steps Away from Metro Station	$41,542	$152	73%	2	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.5 (88)
[Cozy Home SAN SIRO-DUOMO] Netflix & Design	$27,534	$188	38%	2	2	3	$76	❌	❌	❌	Y / Y	⭐️ 5 (26)
[16 min dal Duomo] Ottoboni 2B Luxury Penthouse	$30,230	$222	35%	2	1	1	$87	❌	❌	✅	Y / Y	⭐️ 5 (20)
Ampia romantica casa vittoriana-2 camere e 2 bagni	$125,978	$610	56%	2	2	1	$87	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Kibilù - San Siro CityLife with interior garden	$47,020	$195	64%	2	1	1	$119	❌	❌	❌	Y / Y	⭐️ 4 (5)
Spazioso e confortevole bilocale "Iris Luxury" M5	$35,627	$99	97%	2	1	1	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (382)
[16 min dal Duomo] Ottoboni 2A Luxury Penthouse	$42,961	$246	46%	2	1	1	$87	❌	❌	✅	Y / Y	⭐️ 5 (25)
Pepi's Home Ampio bilocale	$17,732	$85	57%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (11)
Luxury & Elegant Penthouse - City Life	$108,305	$399	73%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
San Siro new large and quiet three-room apartment	$29,786	$124	62%	2	1	2	$53	❌	❌	❌	Y / Y	⭐️ 5 (11)
De Angeli District	$33,466	$98	92%	2	2	2	$27	❌	❌	✅	Y / Y	⭐️ 4.3 (16)
Wonderful 2-bed Flat Near Parco Tre Torri	$48,620	$164	81%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (17)
Bello app. a Milano Zona S. Siro MM Rosa e Lilia	$73,005	$327	61%	2	1	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Milanese flower [San Siro, Fiera & City Life]	$55,721	$173	88%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casa del Picchio - 2 camere luminose & CityLife	$14,530	$80	47%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
Ranzoni Suite \| 15 mins from Duomo \| 2 bedrooms	$42,287	$199	57%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.4 (16)
San Siro Gambara Fiera 3 torri	$88,842	$458	53%	2	2	31	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
LOFT FLAT big x4PERSONE S.Siro -De Angeli-Gambara	$69,877	$258	74%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Suite Ranzoni Milano - 15 mins from Duomo	$36,217	$196	48%	2	2	2	$92	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
(San Siro) New Exclusive in Cylinder!	$46,627	$196	65%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
L'Archè Comfort & Relax - City House viale Murillo	$31,480	$141	61%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Vibrant flat near CityLife District	$134,394	$408	90%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Loft SAN SIRO rafqa FIERA CITY LIFE lotto	$58,140	$232	67%	2	2	1	$28	❌	❌	✅	Y / Y	⭐️ 4.2 (66)
[Lighty'n Cozy Flat] 15 minuti a piedi da San Siro	$60,126	$376	43%	2	1	1	$53	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Appartamento Letizia	$19,724	$154	35%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Vicinanze Monterosa con giardino	$16,503	$110	41%	2	2.5	2	$0	❌	❌	✅	N / Y	⭐️ 0 (1)
Ranzoni 21 - 15 min dal Duomo	$42,273	$165	70%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

172.45% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$47,749	$95,499	$143,249	$190,999	$238,749	$477,499	$1,432,499
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$150,749	$201,589	$252,522	$303,550	$354,677	$611,891	$1,675,225

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

172.45%

Cap Rate

53.08%

Return on Investment

188.38%

2 Via Privata Filippo Abbiati Milano, Lombardia, 20148

2 bed • 1 bath • 1 guests

Purchase Price

907

Airbnb Investor Score

$47,749

Annual Profit

53.1%

Cap Rate

172.5%

Cash on Cash

$71,617

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 54% occupancy.Projected nightly rate is $230/night at 61% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$51,566

Avg annual revenue

61%

Avg occupancy rate

$230

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

$55k

$90k

$135k

$47,750

Profit

Revenue

$71,617

Operating Expenses

$18,534

Operating Income

$53,083

Mortgage & Taxes

$5,333

Profit (Cash Flow)

$47,750

$27,688

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,688

Closing Costs

$3,000

Total

$27,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

172.45%

Cap Rate

53.08%

Return on Investment

188.38%