BNBCalc Short Term Rental Investment Analysis 30 Viale Monza, Milano, Lombardia, 20127

2 bed • 2 bath • 3 guests • €450,000

BNB

Calc

Annual Revenue

€31,193

Profit (Cash Flow)

€7,159

Cap Rate

4.1%

Annual Revenue

€31,193

AirDNA projects €187/night at 70% occupancy ($47,920). Airbtics projects €151/night at 74% occupancy ($40,861). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, €124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,677	€40,992	€57,493	€74,581
Occupancy	64%	76%	86%	94%
Nightly Rate	€111	€144	€178	€211

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home of Art	€24,572	€70	95%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (204)
Big and bright flat in Milan	€26,017	€177	39%	2	1	2	€19	❌	❌	✅	Y / N	⭐️ 0 (0)
Angelica House Milano Loreto	€48,680	€163	81%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4 (5)
"Milano in VoGa 2" Guinizelli	€17,708	€72	65%	2	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (210)
Spacious & Lovely-4 queen bed-	€43,012	€130	89%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (108)
Bright and cozy apartment	€75,664	€210	97%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lovely central 2-bedroom apartment	€28,687	€91	85%	2	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (83)
B&B TERRAZZA BAIRES	€80,423	€256	86%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (44)
Italianway - Bergonzoli Place Gipsy	€35,452	€195	47%	2	1	1	€59	❌	❌	✅	Y / Y	⭐️ 4 (17)
Italianway - Bergonzoli Place Shakespeare	€50,369	€251	53%	2	1	1	€59	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Design Loft in the heart of Milan	€34,326	€98	92%	2	2	2	€47	❌	❌	✅	Y / Y	⭐️ 4.5 (140)
2 Bedrooms Apt with Terrace - NoLo area Milan	€36,779	€138	70%	2	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4 (15)
* YOUR GRACEFUL APARTAMENT IN MILANO/NOLO *	€40,590	€117	94%	2	2	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (158)
Urban Chic Retreat [Milan Central St]	€34,216	€99	90%	2	1	1	€56	❌	❌	❌	Y / Y	⭐️ 4.5 (102)
[Centrale] • Designer rooftop attic • Wifi Netflix	€33,285	€98	91%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (347)
Ampio trilocale su piazza presso Stazione Centrale	€28,953	€124	60%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (23)
Moderno colorato appartamento it015146c2bix8uanf	€65,399	€172	100%	2	1	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (51)
Domus Milano - Skyline Piazzale Loreto	€40,949	€208	53%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (26)
Best of NOLO Easy Duomo	€49,572	€180	74%	2	2	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (35)
Bolle di Luce - 2 camere e 2 bagni vicino M1-M2	€39,719	€146	73%	2	2	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (45)
bilocale a Nolo	€18,354	€95	51%	2	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Luminoso trilocale ottavo piano	€30,753	€117	72%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Italianway - Monza 43/A	€31,831	€103	78%	2	1	1	€84	❌	❌	❌	Y / Y	⭐️ 0 (2)
NoLo Blue - Meryggiare Apartments	€32,199	€114	75%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (43)
La Casa sull'Albero nel cuore di Milano(LORETO)	€32,992	€100	88%	2	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.5 (82)
NoLo 12	€49,981	€142	94%	2	3	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
[Duomo 10 min] Luxury Flat	€37,572	€120	83%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (88)
Grande appartamento Milano Centrale - NoLo	€31,207	€135	61%	2	2	2	€35	❌	❌	✅	Y / Y	⭐️ 5 (107)
Contemporary Loft	€68,619	€225	81%	2	2	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (69)
Transiti 20	€84,526	€326	69%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 0 (2)
My (your) house in NoLo	€49,686	€164	83%	2	2	3	€0	❌	❌	❌	N / Y	⭐️ 5 (232)
Italianway - Bergonzoli Place Frida	€35,651	€202	46%	2	1	1	€59	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Suite central station of Milan/corso Buenos Aires	€35,254	€162	58%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (197)
Your cozy home in Milan	€22,232	€92	63%	2	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4 (28)
Private Parking & Metro 10 min Duomo - apt1	€42,832	€148	76%	2	1	1	€72	❌	❌	✅	Y / Y	⭐️ 4.5 (68)
Private Parking & Metro 10 min Duomo - apt3	€46,895	€146	86%	2	1	1	€71	❌	❌	✅	Y / Y	⭐️ 5 (86)
MO30 [Loreto- Duomo] • Large Modern Apartment •	€48,225	€164	76%	2	1	1	€86	❌	❌	✅	N / Y	⭐️ 5 (42)
Intero Appartamento zona Loreto	€35,429	€140	68%	2	1	1	€38	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
[Central Station and Duomo] Spacious Loft Milano	€50,164	€170	80%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.6 (67)
White House, delizioso appartamento Milano-Loreto	€47,764	€195	67%	2	1.5	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (84)

Return Metrics

3.61% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€7,159	€14,318	€21,477	€28,636	€35,795	€71,591	€214,775
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€270,000	€270,000	€270,000	€270,000	€270,000	€270,000	€270,000
Down Payment	€180,000	€180,000	€180,000	€180,000	€180,000	€180,000	€180,000
Property Appreciation	€13,500	€27,405	€41,727	€56,478	€71,673	€154,762	€642,268
Total Return	€470,659	€491,723	€513,204	€535,115	€557,469	€676,354	€1,307,043

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.61%

Cap Rate

4.07%

Return on Investment

14.07%

30 Viale Monza Milano, Lombardia, 20127

2 bed • 2 bath • 3 guests

Purchase Price

Airbnb Investor Score

€7,159

Annual Profit

4.1%

Cap Rate

3.6%

Cash on Cash

€31,193

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €187/night at 70% occupancy ($47,920.17). Airbtics projects €151/night at 74% occupancy ($40,861).

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 63% of comparables

Seasonality

40 Airbnb Comparables

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

€41,663

Avg annual revenue

74%

Avg occupancy rate

€151

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

€40k

€60k

€85k

€7,159

Profit

Revenue

€31,193

Operating Expenses

€12,852

Operating Income

€18,341

Mortgage & Taxes

€11,182

Profit (Cash Flow)

€7,159

€197,811

Cash Investment

Down Payment

€180,000

Renos & Furnishing

€4,311

Closing Costs

€13,500

Total

€197,811

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.61%

Cap Rate

4.07%

Return on Investment

14.07%