BNBCalc Short Term Rental Investment Analysis 3/A Via Filippo Turati, Corsico, Lombardia, 20094

1 bed • 1 bath • 4 guests • €200,000

BNB

Calc

Annual Revenue

€23,317

Profit (Cash Flow)

-€19

Cap Rate

5.3%

Annual Revenue

€23,317

AirDNA projects €88/night at 64% occupancy ($20,615). Airbtics projects €94/night at 68% occupancy ($23,317). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, €94 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,393	€21,960	€32,052	€44,296
Occupancy	53%	71%	85%	92%
Nightly Rate	€67	€82	€100	€128

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely apartment with balcony in Milano City	€23,644	€370	17%	1	2	5	€15	❌	❌	❌	Y / Y	⭐️ 4 (1)
Casa Fiore - 1 minuto dalla metropolitana linea 4	€26,716	€92	75%	1	2	1	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (76)
Appartamento - Corsico	€19,885	€77	68%	1	1	1	€51	❌	❌	❌	N / Y	⭐️ 5 (38)
Appartamento incantevole sui Navigli	€29,884	€100	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
appartamento Veronica, per lavoro e relax	€14,463	€125	29%	1	1	1	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Casa Torre (near Milan with all comfort)	€16,741	€66	64%	1	1	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (45)
Renata House Milan Navigli Fairs	€24,466	€84	74%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Alessia's Flat- Naviglio Grande 29	€19,106	€55	89%	1	1	2	€46	❌	❌	✅	N / Y	⭐️ 4.8 (30)
Alessia's Flat- Naviglio Grande 28	€20,922	€62	88%	1	1	2	€41	❌	❌	✅	N / N	⭐️ 3.8 (6)
Casa Manolo Corsico Navigli Suite Aparment Milan	€21,077	€68	81%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Grazioso appartamento in condominio nel verde	€20,235	€101	55%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Alessia's Flat-Naviglio Grande15	€23,570	€67	92%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Splendido appartamento	€17,228	€51	90%	1	1	6	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
OLi House	€25,076	€81	85%	1	2	5	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Flat +Terrace and FREE Parking (20min to Duomo)	€23,433	€91	67%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Comodo bilocale in centro a Corsico	€21,898	€71	83%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (268)
Like at Home	€13,708	€80	44%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Cozy newly refurbished 1 Bed flat in Corsico (Mi)	€22,421	€62	99%	1	1	2	€9	❌	❌	✅	Y / Y	⭐️ 4.9 (179)
2 locali	€24,215	€70	92%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (146)
Appartamento sul Naviglio, alle porte di Milano	€16,639	€83	54%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
-30% [FREE Parking] Suite vicino SanSiro e Navigli	€40,718	€174	63%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 5 (53)
Jr home 1 casa di corte naviglio	€15,765	€83	51%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Appartamento Navigli Milano. Parcheggio privato!	€28,576	€104	74%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Interno nove - appartamento a Corsico	€16,144	€102	41%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (10)
Serenità alle porte di Milano	€26,821	€78	94%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 5 (46)
Happy Days	€17,618	€51	94%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (562)
Il nido di Rita (015093-LNI-0001)	€23,053	€77	81%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (61)
"Appartamento vicino Milano" (near Milano)	€17,060	€83	55%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Design Canal Apartment	€21,439	€67	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (9)
Appartamento incantevole Milano sud-ovest	€18,751	€81	60%	1	1	1	€26	❌	❌	✅	N / Y	⭐️ 4.8 (241)
Grazioso appartamento ben servito	€17,805	€51	95%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (835)
House San Cristoforo M4	€30,384	€94	82%	1	1	2	€92	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Spazioso Monolocale a Milano	€19,592	€66	79%	1	1	4	€21	❌	❌	✅	Y / Y	⭐️ 5 (18)
Alice sweet home	€23,950	€90	69%	1	1	1	€36	❌	❌	❌	N / Y	⭐️ 5 (7)
Don't be tight. Metro M4 stop under house.	€19,099	€80	65%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
L’angolo di Luca-Naviglio Grande	€13,359	€88	38%	1	1	2	€51	❌	❌	✅	Y / Y	⭐️ 5 (69)
Il Giambelico del mondo. 10mins to via Tortona.	€25,377	€156	43%	1	1	3	€30	❌	✅	✅	Y / Y	⭐️ 4.9 (52)
Casa Ludmila	€17,633	€102	45%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (150)
Isabella's Luxury Boutique	€21,487	€123	45%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (70)
Bello & Buono. Nuova ristrutturazione.	€25,045	€156	44%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

-0.03% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€19	-€38	-€57	-€77	-€96	-€193	-€579
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€2,817	€5,750	€8,802	€11,978	€15,283	€33,945	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€48,798	€57,891	€67,289	€77,002	€87,042	€142,535	€484,873

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.03%

Cap Rate

5.32%

Return on Investment

17.94%

3/A Via Filippo Turati Corsico, Lombardia, 20094

1 bed • 1 bath • 4 guests

Purchase Price

€23,317

Annual Revenue

BNBCalc predicts this property will get $94 per night with 68% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€21,307

Avg annual revenue

68%

Avg occupancy rate

€93

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

€30k

€40k

-€19

Profit

Revenue

€23,317

Operating Expenses

€12,670

Operating Income

€10,647

Mortgage & Taxes

€10,666

Profit (Cash Flow)

-€19

€49,023

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€3,023

Closing Costs

€6,000

Total

€49,023

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.03%

Cap Rate

5.32%

Return on Investment

17.94%