BNBCalc Short Term Rental Rental Arbitrage Analysis 24 Via della Moscova, Milano, Lombardia, 20121

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€50,114

Profit (Cash Flow)

€16,007

Cash on Cash Return

409.2%

Annual Revenue

€50,114

AirDNA projects €174/night at 75% occupancy ($47,545). Airbtics projects €188/night at 73% occupancy ($50,113). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 73% occupancy rate, €188 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,936	€42,634	€70,638	€114,178
Occupancy	60%	78%	87%	96%
Nightly Rate	€106	€146	€216	€318

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Suite in Brera	€46,222	€280	45%	1	2	1	€49	❌	✅	❌	Y / Y	⭐️ 5 (5)
Modern bright Flat in the Heart of Brera	€42,548	€172	65%	1	2	2	€39	❌	✅	❌	Y / Y	⭐️ 5 (27)
Moscova Moderno Bilocale	€43,316	€138	80%	1	1	7	€67	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
APARTMENT POP 80 ( X 2Persone )	€59,246	€180	90%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.4 (15)
Grande appartamento 90 mq - Brera	€38,619	€106	94%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.7 (96)
BRERA MILAN SUITE	€37,858	€146	71%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (8)
[Brera Livings] Beautiful apartment near Duomo	€57,234	€174	86%	1	1	1	€39	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
STUDIO JUNGLE (2 Adults) NON RIMBORSABILE	€72,576	€202	98%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cosy Brera apartment	€20,187	€102	53%	1	1	1	€20	❌	❌	✅	Y / N	⭐️ 4.7 (76)
APARTMENT MODERN X2 PERSONE	€62,537	€180	95%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (3)
Urban Jungle - Attico vista Duomo	€43,623	€115	99%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.9 (154)
ComeCasa Prestigious Studio Turati - San Babila	€25,802	€111	60%	1	1	1	€43	❌	❌	✅	N / Y	⭐️ 4.8 (69)
easyhomes-San Marco	€50,399	€237	58%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Milano City Apartments - Duomo-Brera Elegant Suite	€129,273	€411	84%	1	1	2	€97	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Nice apartment near the Duomo and Brera	€24,768	€93	70%	1	1	1	€29	❌	❌	✅	N / Y	⭐️ 4.9 (443)
“Suite Brera”by Suite Boutique	€92,029	€273	91%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (11)
Super central huge loft! Fashion Design	€24,945	€91	74%	1	1	3	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (131)
Design Apartment Brera 10 min from Duomo	€114,475	€353	88%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Amalia's House, cozy studio apartment in Brera	€45,818	€144	87%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.8 (23)
Elegant 1-Bedroom Apartment in Heart of Brera	€41,976	€155	73%	1	1	1	€58	❌	❌	✅	Y / Y	⭐️ 5 (75)
[Brera-Moscova] Duomo 15 minuti a piedi	€52,069	€174	79%	1	1	2	€43	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Charming loft in Moscova	€97,921	€315	85%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
Cozy apartment in Porta Nuova	€23,485	€101	61%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (51)
Independent Courtyard House in city center	€16,523	€122	33%	1	1	3	€49	❌	❌	❌	N / Y	⭐️ 5 (16)
Milan Design Flats - Flat 3	€47,835	€129	96%	1	1	1	€97	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
"Suite Porta Nuova" by Suite Boutique Moscova	€90,550	€315	78%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (12)
"Style Homes" Brera San Marco 29, Deluxe	€24,436	€209	32%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Milan Design Flats - Flat 1	€48,073	€147	85%	1	1	1	€97	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Easylife - Beautiful apartment in Porta Nuova	€46,626	€146	85%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Olive trees on a big terrace	€29,053	€100	78%	1	1	3	€92	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Bilocale in Brera/Turati	€30,255	€107	77%	1	1	2	€20	❌	❌	✅	Y / N	⭐️ 4.9 (12)
Appartamento in Porta Nuova	€47,360	€183	69%	1	1	2	€39	❌	❌	✅	N / Y	⭐️ 5 (44)
Charming in Porta Nuova - 015146-CNI-01487	€20,956	€106	53%	1	1	3	€43	❌	❌	❌	Y / Y	⭐️ 5 (121)
Brera Penthouse with terrace	€49,940	€257	50%	1	1	3	€97	❌	❌	❌	Y / Y	⭐️ 5 (33)
Lovely Residence Apartment	€26,766	€96	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (69)
DeHomes - Porta Nuova 52 Senior Suite	€33,735	€100	86%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (2)
Moscova Luxury B&B 29 - One Bedroom Apartment	€136,864	€378	98%	1	1	1	€28	❌	❌	❌	N / Y	⭐️ 5 (8)
Moscova's appartment	€36,535	€100	100%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
GLDF Studio	€20,491	€119	46%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
San Fermo Apartment	€65,407	€662	27%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

409.19% 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)	€16,007	€32,014	€48,022	€64,029	€80,036	€160,073	€480,220
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	€16,007	€32,014	€48,022	€64,029	€80,036	€160,073	€480,220

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

409.19%

Payback Period Days

Return on Investment

409.19%

24 Via della Moscova Milano, Lombardia, 20121

1 bed • 1 bath • 4 guests

Monthly Rent

€50,114

Annual Revenue

BNBCalc predicts this property will get $188 per night with 73% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€50,458

Avg annual revenue

73%

Avg occupancy rate

€188

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

€95k

€140k

€16,007

Profit

Revenue

€50,114

Operating Expenses

€17,306

Operating Income

€32,807

Net Effective Rent

€16,800

Profit (Cash Flow)

€16,007

€3,912

Cash Investment

Renos & Furnishing

€3,822

Setup Costs

€90

Total

€3,912

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

409.19%

Payback Period Days