BNBCalc Short Term Rental Rental Arbitrage Analysis 36 Piazza Francesco Durante, Milano, Lombardia, 20131

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€25,162

Profit (Cash Flow)

€2,644

Cash on Cash Return

84.7%

Annual Revenue

€25,162

AirDNA projects €101/night at 67% occupancy ($24,614). Airbtics projects €104/night at 66% occupancy ($25,161). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,614	€24,112	€35,409	€46,322
Occupancy	56%	65%	78%	89%
Nightly Rate	€84	€100	€121	€138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Padova Guesthouse CIR: 015146-CNI-02341	€21,365	€62	91%	1	1	1	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (217)
Appartamento Incantevole in Zona Graziosa a Milano	€19,801	€103	51%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (17)
Lovely little Loft with external deck	€28,299	€221	33%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Casa da Suite Yalta	€20,299	€88	58%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 3.6 (8)
Casa da Suite Rosea	€33,431	€137	64%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Central Stylish Apt - Beautiful View Nolo District	€22,445	€112	54%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 5 (81)
Sweet apartment Milano Loreto	€21,408	€94	60%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
La maison a NoLo	€26,002	€80	87%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
Nice apartment with terrace	€22,149	€93	64%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (45)
NoLo Art Apartment by Interhome	€44,819	€138	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
AU8 [Corso Buenos Aires-Loreto]• Terrace • Luxury	€41,593	€121	90%	1	1	1	€51	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
North of Loreto Apartment	€32,534	€114	75%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 4.7 (158)
Loft Artigianale e terrazza panoramica su Milano	€38,634	€109	91%	1	1	1	€65	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
Cozy apartment Loreto	€17,274	€82	57%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (7)
M.Aurelio (Nolo) Black & White	€28,494	€110	69%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Cozy flat Milanese Style -5 metro stops from Duomo	€17,411	€70	66%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
Accogliente e luminoso bilocale a Nolo	€18,274	€121	40%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (24)
Reimagined 1930s Milano-Style Apartment in Loreto	€28,660	€95	82%	1	1	3	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
Monolocale, NOLO , MM pasteur	€17,191	€47	99%	1	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4 (29)
Tiny Roof Top with private Terrace	€15,013	€68	59%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (76)
Casa di ringhiera vecchia Milano	€33,026	€138	65%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (24)
Bissi Home - Accogliente e strategica per Milano!	€38,294	€123	84%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Stylish & Cozy apt in Milan	€16,900	€99	42%	1	1	2	€83	❌	❌	✅	Y / N	⭐️ 4.9 (13)
Industrial Design Lux Studio / NoLo	€45,586	€138	89%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
NoLo newly renovated apartment Loreto/Pasteur	€26,341	€93	76%	1	1	4	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Mimi House - Casa vicino Corso Buenos Aires	€18,581	€102	50%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Cosy apartment Milan	€30,522	€97	84%	1	1	2	€82	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Charming newly renovated flat in Nolo District	€22,311	€88	67%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (32)
Irene's little house	€16,551	€64	69%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Luminoso Appartamento Milano Loreto	€11,619	€92	33%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Apartment + terrace metro 1&2 + Central Station	€32,729	€118	76%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Italianway - Dei Transiti 7	€36,551	€170	58%	1	1	1	€65	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Lifestyle apartment Milano	€20,396	€72	77%	1	1	3	€21	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
Pasteur Flat	€12,972	€59	57%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Apartment Maya Loreto	€15,352	€60	68%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Blue House Nolo Milan	€29,610	€139	58%	1	2	3	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
Beautiful spot near to subway!	€17,503	€85	56%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.3 (30)
Ampére Milan	€27,956	€133	56%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 3.9 (10)
Urban Retreat with Modern Amenities and 2 Rooms	€33,085	€121	74%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (29)

Return Metrics

84.74% 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)	€2,643	€5,287	€7,931	€10,575	€13,219	€26,438	€79,316
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	€2,643	€5,287	€7,931	€10,575	€13,219	€26,438	€79,316

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

84.74%

Payback Period Days

431

Return on Investment

84.74%

36 Piazza Francesco Durante Milano, Lombardia, 20131

1 bed • 1 bath • 2 guests

Monthly Rent

€25,162

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €101/night at 67% occupancy.Projected nightly rate is €104/night at 66% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€25,757

Avg annual revenue

66%

Avg occupancy rate

€106

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

€20k

€35k

€45k

€2,644

Profit

Revenue

€25,162

Operating Expenses

€11,718

Operating Income

€13,444

Net Effective Rent

€10,800

Profit (Cash Flow)

€2,644

€3,120

Cash Investment

Renos & Furnishing

€3,025

Setup Costs

€95

Total

€3,120

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

84.74%

Payback Period Days

431