BNBCalc Short Term Rental Rental Arbitrage Analysis 22 Via Monte Ortigara, Milano, Lombardia, 20137

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€45,010

Profit (Cash Flow)

€7,049

Cash on Cash Return

224.4%

Annual Revenue

€45,010

AirDNA projects €104/night at 67% occupancy ($25,481). Airbtics projects €131/night at 70% occupancy ($33,461). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 86% occupancy rate, €143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,273	€30,829	€46,228	€66,072
Occupancy	54%	73%	86%	95%
Nightly Rate	€96	€113	€143	€185

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Milan one bedroom flat	€35,383	€136	69%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luminoso e godibile appartamento	€17,412	€75	61%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Strigelli, 13 - Accogliente bilocale con balcone	€45,057	€150	79%	1	1	1	€113	❌	❌	❌	Y / Y	⭐️ 5 (3)
Milano Experience Home - Jungle	€35,244	€275	35%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Splendido Appartamento in Porta Romana	€28,387	€119	64%	1	1	1	€32	❌	❌	❌	N / Y	⭐️ 5 (40)
Splendido appartamento con terrazza	€35,452	€94	100%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (11)
House of cinema	€31,003	€87	95%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (372)
Lovely apartment in Milan	€26,406	€146	46%	1	1	4	€52	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa della zia Milano	€28,520	€88	88%	1	1	2	€23	❌	❌	❌	Y / Y	⭐️ 5 (63)
New loft close to Porta Vittoria - A.C. - WiFi	€27,147	€120	56%	1	1	1	€134	❌	❌	❌	Y / Y	⭐️ 4 (4)
Elegant Place in Corso XXII Marzo	€18,489	€86	58%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (125)
SPAZIO M&M C.SO XXII MARZO 39	€36,152	€98	99%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (392)
Splendid Loft Milan IED Milan	€35,829	€110	86%	1	1	31	€88	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Confortevole bilocale in Largo Marinai d'Italia	€32,482	€94	93%	1	1	3	€62	❌	❌	❌	Y / Y	⭐️ 5 (69)
Nuovissimo appartamento in Centro Milano	€31,773	€103	81%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Verde Salvia a Milano	€58,726	€422	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Small and sunny studio in Milan (P. Vittoria)	€11,071	€63	46%	1	1	3	€52	❌	❌	❌	N / Y	⭐️ 4.5 (49)
Design Studio - Viale Umbria	€41,415	€143	76%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (9)
Design apartment in Milano.	€25,131	€96	68%	1	1	31	€36	❌	❌	✅	Y / Y	⭐️ 5 (9)
Casa di Carol	€35,579	€101	96%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Cozy rooftop with terrace.	€28,958	€89	88%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Elegant apartment provided with private parking	€24,791	€132	51%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (118)
Quintopiano Milano	€16,508	€111	38%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 5 (9)
Bright and comfortable flat with balcony	€32,763	€104	85%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (25)
Visconti 16 Apartment - Porta Romana	€15,996	€97	43%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (20)
Milano Experience Home - Gauguin	€22,499	€186	33%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Italianway - Poma 61 S3	€49,679	€161	82%	1	1	1	€45	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Jane's Home - [Netflix, Wi-Fi]	€27,573	€133	53%	1	1	1	€32	❌	❌	✅	Y / Y	⭐️ 5 (61)
Elegant apartment in Piazza Emilia.	€34,272	€116	80%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (166)
Milano Corso 22 Marzo 32/Duomo	€27,691	€105	72%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Keys of Italy - Corsica 5 / Green Cocoon	€28,801	€138	55%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (3)
La casa di Lalla: authentic flat Milan city centre	€20,865	€79	70%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (55)
Apartment in Milan - City Center	€34,691	€123	75%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (36)
"Studio 9" è un silenzioso monolocale	€42,946	€165	71%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Bright Luxury Apartment	€34,175	€101	91%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Bright Studio Apartment	€22,375	€75	78%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
[Porta romana] 10min Duomo AvocadoHouse	€58,092	€177	87%	1	2	1	€77	❌	✅	✅	Y / Y	⭐️ 5 (56)
[Nuovissimo appartamento] Luxury, centro	€70,383	€237	80%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (55)
Modern Apartment Milano	€49,739	€135	100%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (14)
Delizioso Loft vista giardino-zona Dateo/22 marzo	€36,206	€185	53%	1	1.5	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

224.41% 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)	€7,048	€14,097	€21,146	€28,195	€35,244	€70,488	€211,465
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	€7,048	€14,097	€21,146	€28,195	€35,244	€70,488	€211,465

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

224.41%

Payback Period Days

162

Return on Investment

224.41%

22 Via Monte Ortigara Milano, Lombardia, 20137

1 bed • 1 bath • 2 guests

Monthly Rent

€45,010

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €104/night at 67% occupancy.Projected nightly rate is €131/night at 70% 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.

€32,891

Avg annual revenue

70%

Avg occupancy rate

€131

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

€10k

€30k

€50k

€70k

€7,049

Profit

Revenue

€45,010

Operating Expenses

€13,962

Operating Income

€31,049

Net Effective Rent

€24,000

Profit (Cash Flow)

€7,049

€3,141

Cash Investment

Renos & Furnishing

€3,045

Setup Costs

€96

Total

€3,141

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

224.41%

Payback Period Days

162