BNBCalc Short Term Rental Investment Analysis 201 Via Fratelli Zoia, Milano, Lombardia, 20152

3 bed • 3 bath • 6 guests • €180,000

BNB

Calc

Annual Revenue

€74,954

Profit (Cash Flow)

€47,007

Cap Rate

31.4%

Annual Revenue

€74,954

AirDNA projects €119/night at 59% occupancy ($25,740). Airbtics projects €246/night at 70% occupancy ($63,017). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, €293 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€34,906	€61,807	€104,894	€151,296
Occupancy	56%	72%	90%	96%
Nightly Rate	€167	€230	€312	€422

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
米兰南部的整个房源 20分钟前往Duomo ，san siro球场适合家庭	€76,672	€232	90%	3	0	2	€24	❌	❌	✅	Y / Y	⭐️ 4.7 (84)
Attico con terrazzo a San Siro	€41,554	€257	42%	3	2	1	€71	❌	✅	❌	Y / Y	⭐️ 4.8 (39)
OurHouseMilan San Siro Fiera Milano	€22,433	€334	17%	3	2	2	€41	❌	❌	❌	N / N	⭐️ 4.7 (6)
Casa con terrazza San Siro	€38,783	€177	58%	3	2	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (41)
[Ihost Luxury Apartment] - Anemoni 5	€83,436	€300	73%	3	2	2	€154	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Roberta House	€19,136	€110	44%	3	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (4)
Bright and comfy in a beautiful contemporary home	€58,608	€337	47%	3	2	1	€102	❌	✅	❌	Y / Y	⭐️ 4.5 (60)
PEEKABOO HOUSE - Amazing terrace in Navigli area	€47,468	€167	77%	3	2	2	€56	❌	❌	✅	Y / Y	⭐️ 4.9 (237)
Uca14. Luxury large 3BRs private terrace Citylife	€67,589	€328	56%	3	2	2	€90	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Comfortable, large and elegant apt	€32,931	€106	82%	3	2	2	€66	❌	❌	❌	Y / Y	⭐️ 4.9 (372)
Your prestigious stay in Milan - 1.560 ft²	€51,903	€228	61%	3	2	2	€112	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
New Fashion District 3 BDRS - 30 min from Linate	€37,488	€208	48%	3	2	2	€92	❌	❌	✅	Y / Y	⭐️ 4.6 (20)
Comfy Apartment x6 - 400 m far from Bonola MM1	€25,262	€80	81%	3	1	1	€110	❌	❌	❌	Y / Y	⭐️ 3.8 (11)
Newly renovated high-rise apartment（Bonola）	€33,217	€151	59%	3	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (69)
[IHost Apartament] - Falck 19	€31,209	€115	67%	3	1	2	€154	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Luxury bright flat in "Zona Tortona"	€91,808	€256	98%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (221)
Fantastic new luxury flat CITYLIFE/MICO/ARCO PACE	€72,671	€449	44%	3	2	1	€154	❌	✅	❌	Y / Y	⭐️ 4.8 (117)
Montestella - Casa Indipendente	€85,881	€419	56%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (176)
50 Papiniano apartment	€75,292	€206	100%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
ArcoResidence- large apartment 20’ walk from DUOMO	€93,280	€260	97%	3	2	2	€82	❌	❌	❌	Y / Y	⭐️ 4.9 (84)
Charming and elegant flat in front of Cenacolo	€42,331	€245	44%	3	2	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (27)
Quadrilocale in zona Navigli	€88,003	€274	84%	3	2	1	€189	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Your quite 2 floors nest in Milan best district.	€35,772	€103	92%	3	2	2	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (275)
Three bedroom apartment in the centre of the city	€62,376	€241	70%	3	1	1	€20	❌	❌	❌	N / Y	⭐️ 5 (60)
Homy Mascheroni	€40,207	€168	65%	3	2	3	€71	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
W Apartments -Duplex Milano Centro	€108,827	€350	85%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (138)
Charming apartment in Navigli District	€79,750	€248	85%	3	2	1	€122	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
Beautiful 150m2 Apt in City Center (w/ Balconies)	€71,837	€310	62%	3	2	2	€164	❌	❌	❌	Y / Y	⭐️ 4.8 (142)
Arco della Pace top apartment	€24,524	€121	54%	3	2	2	€41	❌	❌	✅	Y / Y	⭐️ 4.3 (41)
Luxury 3 bedroom 100 SQM next to Rho Fiera	€30,559	€83	96%	3	2	3	€82	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Corso Magenta&Sant'Ambrogio, Luxury 3BR apartment	€154,882	€586	71%	3	2	1	€167	❌	✅	❌	Y / Y	⭐️ 4.8 (84)
Inviting flat for 6 in Milan	€41,037	€141	73%	3	2	3	€154	❌	❌	❌	Y / Y	⭐️ 3.6 (13)
Terrace in the center of Milan [MiCo-Citylife]	€106,240	€319	90%	3	2	2	€112	❌	❌	❌	Y / Y	⭐️ 5 (130)
Fantastico appartamento 3 stanze	€29,006	€206	34%	3	2	5	€102	❌	✅	❌	Y / Y	⭐️ 5 (1)
Appartamento Business \| 3 camere 2 bagni \| Parking	€63,751	€210	81%	3	2	2	€71	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Trendy apt for 6 in Giambellino	€119,919	€452	70%	3	2	3	€118	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Spacious Apartment near fair, subway 500 meters	€72,448	€195	100%	3	2	4	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
AWESOME APT ON NAVIGLIO, 3BR 2BT	€68,835	€200	93%	3	2	1	€107	❌	❌	✅	Y / Y	⭐️ 4.7 (308)
Esclusivo 130MQ con balcone nel cuore di Milano	€184,642	€535	94%	3	2	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (234)
Attico con terrazzo panoramico	€61,206	€177	93%	3	2	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (103)

Return Metrics

98.7% 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)	€47,007	€94,014	€141,022	€188,029	€235,037	€470,074	€1,410,223
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€2,535	€5,175	€7,921	€10,780	€13,755	€30,551	€143,999
Down Payment	€36,000	€36,000	€36,000	€36,000	€36,000	€36,000	€36,000
Property Appreciation	€5,400	€10,962	€16,690	€22,591	€28,669	€61,904	€256,907
Total Return	€90,943	€146,151	€201,635	€257,401	€313,462	€598,530	€1,847,130

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.7%

Cap Rate

31.44%

Return on Investment

115.37%

201 Via Fratelli Zoia Milano, Lombardia, 20152

3 bed • 3 bath • 6 guests

Purchase Price

€74,954

Annual Revenue

BNBCalc predicts this property will get $246 per night with 70% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€58,240

Avg annual revenue

68%

Avg occupancy rate

€231

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

€5k

€65k

€125k

€185k

€47,007

Profit

Revenue

€74,954

Operating Expenses

€18,347

Operating Income

€56,607

Mortgage & Taxes

€9,600

Profit (Cash Flow)

€47,007

€47,623

Cash Investment

Down Payment

€36,000

Renos & Furnishing

€6,223

Closing Costs

€5,400

Total

€47,623

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

98.7%

Cap Rate

31.44%

Return on Investment

115.37%