BNBCalc Short Term Rental Rental Arbitrage Analysis 37 Via Marco Ulpio Traiano, Milano, Lombardia, 20149

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$60,378

Profit (Cash Flow)

-$19,471

Cash on Cash Return

-226.4%

Annual Revenue

$60,378

AirDNA projects $263/night at 69% occupancy ($66,280). Airbtics projects $271/night at 61% occupancy ($60,378). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $271 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,854	$50,001	$95,999	$157,735
Occupancy	42%	69%	79%	91%
Nightly Rate	$159	$195	$326	$464

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly renovated high-rise apartment（Bonola）	$37,129	$161	62%	3	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (65)
Comfy Apartment x6 - 400 m far from Bonola MM1	$26,633	$85	80%	3	1	2	$116	❌	❌	❌	Y / Y	⭐️ 3.8 (10)
[IHost Apartament] - Falck 19	$33,420	$123	67%	3	1	2	$162	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Naviglio Grande 2 Apartments (3 Bathrooms)	$123,572	$431	78%	3	3	2	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Family house near Duomo, Naviglio & Fiera-Mi	$48,594	$166	79%	3	3	2	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Casa Navigli - Stile e Comfort nel Cuore di Milano	$40,966	$123	91%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (70)
[Ihost Luxury Apartment] - Anemoni 5	$89,316	$310	76%	3	2	2	$162	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
PEEKABOO HOUSE - Amazing terrace in Navigli area	$51,012	$175	79%	3	2	2	$59	❌	❌	✅	Y / Y	⭐️ 4.9 (223)
Casa con terrazza San Siro	$41,753	$185	60%	3	2	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (38)
S.Siro apartment free parking	$34,812	$123	76%	3	2	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Trendy apt for 6 in Giambellino	$130,560	$473	73%	3	2	3	$124	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
Inviting flat for 6 in Milan	$45,075	$155	73%	3	2	3	$162	❌	❌	❌	Y / Y	⭐️ 3.6 (12)
米兰南部的整个房源 20分钟前往Duomo ，san siro球场适合家庭	$80,537	$244	90%	3	2	1	$25	❌	❌	✅	Y / Y	⭐️ 4.7 (72)
Panoramic view over the Alps	$39,825	$114	95%	3	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Appartamento via falck fiera di	$46,128	$464	27%	3	1	1	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
FieraMilanoCity, RhoFiera, San Siro - Spacious 3BR	$41,551	$195	54%	3	2	3	$149	❌	❌	✅	Y / Y	⭐️ 4.3 (20)
Fantastico appartamento 3 stanze	$31,263	$216	35%	3	2	5	$108	❌	✅	❌	Y / Y	⭐️ 5 (1)
Rubens Suite 1	$61,693	$172	98%	3	1	30	$167	❌	❌	❌	Y / Y	⭐️ 3.8 (5)
Silent park apartment 10 subway stops to Duomo	$80,387	$409	53%	3	2	2	$86	❌	✅	✅	Y / Y	⭐️ 5 (15)
Villa con giardino,vasca doppia, vicino Rho fiera	$15,628	$97	43%	3	2	5	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Spacious Apartment near fair, subway 500 meters	$75,991	$205	100%	3	2	4	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
3 Camere 3 bagni - Metro Gambara	$19,326	$123	41%	3	3	1	$33	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Appartamento Zona Bisceglie M1	$32,123	$131	67%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (160)
Fiera Milano big and bright apartm	$14,724	$164	20%	3	1	3	$65	❌	❌	❌	N / Y	⭐️ 4.5 (16)
Accomodo MIT39 San Siro	$145,683	$428	93%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
casa per 5 con metro e parking	$72,500	$279	71%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (6)
Casa Felice\|Free WiFi \| Easy to get to Milan Duomo	$19,788	$106	51%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Spaziosa casa per gruppi, accanto alla Metro M1	$21,153	$289	20%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Best Rent - Spacious apartment near San Siro	$75,808	$529	38%	3	5	1	$217	❌	❌	✅	Y / Y	⭐️ 4 (1)
Casa da Suite Evenka	$18,556	$195	26%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3.9 (17)
appartamento San Siro	$47,958	$168	78%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Metro Bisceglie Spacious House	$52,500	$326	44%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Italianway - Montecatini 15	$63,618	$262	64%	3	2	1	$113	❌	❌	❌	Y / Y	⭐️ 3.9 (8)
appartamento design centrale	$17,224	$181	26%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 3.8 (4)
La Carlesca. Loft Navigli & Tortona Design area	$101,420	$326	85%	3	3	6	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luminoso appartamento vista San Siro	$83,275	$309	71%	3	2	2	$107	❌	❌	✅	N / Y	⭐️ 4.8 (5)
4 bed Apartment in Milano 7 min Duomo up to 6 peop	$47,263	$1,076	12%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 1 (2)
[Milano] Stadio San Siro - Ospedale	$132,053	$410	88%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
splendido appartamento	$32,326	$736	12%	3	3	3	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Casa Matilda: 100 sqm between Fiera and San Siro	$52,555	$187	76%	3	2	2	$54	❌	✅	❌	Y / Y	⭐️ 4.8 (12)

Return Metrics

-226.4% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$19,470	-$38,941	-$58,412	-$77,882	-$97,353	-$194,707	-$584,121
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	-$19,470	-$38,941	-$58,412	-$77,882	-$97,353	-$194,707	-$584,121

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-226.4%

Payback Period Days

Return on Investment

-226.4%

37 Via Marco Ulpio Traiano Milano, Lombardia, 20149

3 bed • 2 bath • 6 guests

Monthly Rent

$60,378

Annual Revenue

BNBCalc predicts this property will get $271 per night with 61% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$55,642

Avg annual revenue

61%

Avg occupancy rate

$271

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

$100k

$145k

-$19,471

Profit

Revenue

$60,378

Operating Expenses

$19,849

Operating Income

$40,529

Net Effective Rent

$60,000

Profit (Cash Flow)

-$19,471

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-226.4%

Payback Period Days