BNBCalc Short Term Rental Investment Analysis 3 Via Saverio Mercadante, Milano, Lombardia, 20124

1 bed • 1 bath • 4 guests • €210,000

BNB

Calc

Annual Revenue

€49,623

Profit (Cash Flow)

€22,700

Cap Rate

16.1%

Annual Revenue

€49,623

AirDNA projects €129/night at 61% occupancy ($28,759). Airbtics projects €146/night at 71% occupancy ($37,970). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 86% occupancy rate, €158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,345	€35,823	€51,082	€78,397
Occupancy	60%	70%	86%	93%
Nightly Rate	€108	€136	€158	€225

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LaCasaDiSopra - Buenos Aires/Stazione Centrale	€23,849	€144	44%	1	2	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (36)
Lovely Apartment in Milan	€83,482	€490	46%	1	2	1	€46	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Central Station - Buenos Aires - home - Subway	€32,377	€105	84%	1	2	5	€41	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Bourgie Apartment	€41,434	€194	57%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
lovely Suite in the heart of shopping district	€19,400	€109	48%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (276)
Italianway - Petrella 6 B	€57,654	€225	67%	1	1	1	€92	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Gaffurio Apartment I	€30,631	€140	57%	1	1	1	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Gaffurio Apartment H	€35,989	€141	67%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Gaffurio Apartment G	€31,663	€137	62%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
Gaffurio Apartment B	€40,697	€148	73%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Milano [buenos aires-centrale]	€46,877	€134	93%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (139)
Liberty Home Milan (entire flat)	€83,728	€249	91%	1	1	1	€41	❌	❌	✅	Y / Y	⭐️ 5 (3)
The place, your place to be	€21,479	€81	70%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Tadino 50	€28,136	€135	55%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
Nuovo vicino alla Stazione-6 pax	€102,949	€282	97%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Central District Entire Apartment BOOK NOW !!!	€18,618	€124	38%	1	1	3	€32	❌	❌	❌	Y / Y	⭐️ 4.3 (7)
Bright center MI subway lines1,2 &3	€45,254	€189	64%	1	1	1	€54	❌	❌	✅	Y / Y	⭐️ 4.8 (290)
Relstay Buenos Aires \| Bright 1BR	€75,383	€234	86%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Mini Bilocale con Splendida Vista - Zona Lima	€27,029	€102	71%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Bright and quiet apt renovated. (2 floors no lift)	€27,587	€75	97%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (200)
Charming studio near the city center	€22,445	€78	76%	1	1	2	€37	❌	❌	❌	N / N	⭐️ 4.5 (103)
Lorenzo's Apartments - 3rd floor with elevator	€30,764	€129	64%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (281)
Nuovo appartemento Centrale Buenos Aires	€20,800	€92	61%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Domus Marina - Spacious, modern in the city centre	€32,506	€159	53%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (36)
Elegant liberty apartment in the heart of Milan	€39,143	€143	73%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (151)
Central Station/Loreto metro M1 M2 M3 tworoom flat	€41,372	€158	70%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (8)
Scarlatti Luxury Apt. - B. Aires / Central Station	€52,020	€176	79%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (16)
Elegante Appartamento a due passi dalla Stazione	€22,314	€108	53%	1	1	2	€63	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Standard Studio Gaffurio	€23,351	€64	99%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (141)
NEW! Lima M1 & Corso Buenos Aires Apartment!	€25,384	€73	92%	1	1	1	€56	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Luxurious and panoramic flat in the heart of Milan	€37,986	€116	87%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (175)
Easylife - Refined and elegant in Porta Venezia	€36,557	€151	63%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Doma Lux apartment Central Station Milano	€42,280	€154	72%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
La Corte Verde	€20,146	€81	66%	1	1	3	€45	❌	❌	✅	Y / Y	⭐️ 5 (285)
Settembrini Apartment - Central Station	€52,328	€180	76%	1	1	1	€136	❌	❌	❌	Y / Y	⭐️ 0 (0)
Blue sky Holiday Home in Milan	€40,140	€111	99%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (141)
Plush Urban Sanctuary with Rich Hues and Quirky Artwork	€35,829	€108	89%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (238)
Nel quartiere Bayres Studio recentemente rinnovato	€26,925	€141	51%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (135)
Go Shopping from a Vibrant Flat in Zona Buenos Aires	€34,328	€111	82%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (272)
Cozy Little Place	€42,655	€123	92%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (109)

Return Metrics

44.18% 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)	€22,700	€45,400	€68,100	€90,801	€113,501	€227,002	€681,007
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€167,999	€167,999	€167,999	€167,999	€167,999	€167,999	€167,999
Down Payment	€42,000	€42,000	€42,000	€42,000	€42,000	€42,000	€42,000
Property Appreciation	€6,300	€12,789	€19,472	€26,356	€33,447	€72,222	€299,725
Total Return	€239,000	€268,189	€297,573	€327,157	€356,948	€509,224	€1,190,732

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.18%

Cap Rate

16.14%

Return on Investment

62.21%

3 Via Saverio Mercadante Milano, Lombardia, 20124

1 bed • 1 bath • 4 guests

Purchase Price

230

Airbnb Investor Score

€22,700

Annual Profit

16.1%

Cap Rate

44.2%

Cash on Cash

€49,623

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €129/night at 61% occupancy.Projected nightly rate is €146/night at 71% 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.

€38,837

Avg annual revenue

71%

Avg occupancy rate

€147

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

€20k

€45k

€75k

€105k

€22,700

Profit

Revenue

€49,623

Operating Expenses

€15,724

Operating Income

€33,900

Mortgage & Taxes

€11,200

Profit (Cash Flow)

€22,700

€51,371

Cash Investment

Down Payment

€42,000

Renos & Furnishing

€3,071

Closing Costs

€6,300

Total

€51,371

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.18%

Cap Rate

16.14%

Return on Investment

62.21%