BNBCalc Short Term Rental Rental Arbitrage Analysis 4 Via Alfredo Campanini, Milano, Lombardia, 20124

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€44,627

Profit (Cash Flow)

€16,232

Cash on Cash Return

512.5%

Annual Revenue

€44,627

AirDNA projects €164/night at 70% occupancy ($41,868). Airbtics projects €171/night at 77% occupancy ($47,952). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 84% occupancy rate, €145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€31,867	€47,566	€68,617	€96,085
Occupancy	65%	77%	92%	96%
Nightly Rate	€131	€165	€199	€268

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bamboo Milano Copernico	€109,379	€337	88%	1	2	6	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Luxury, Design and SPA in the center of Milan.	€39,169	€113	92%	1	1	2	€93	❌	❌	❌	Y / Y	⭐️ 5 (121)
Luxury, Design and SPA near Central Station	€25,941	€112	60%	1	1	2	€93	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Modern & bright, walking distance to Milan Station	€45,038	€252	48%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Gioia APT2 - New stylish apt x4! Self Check-In	€33,505	€153	57%	1	1	2	€67	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Gioia -APT1- New cozy apartment! Self Check-In	€35,857	€145	65%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Appartamento in zona centrale	€29,510	€87	93%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (229)
LUVI - Adda A	€63,217	€173	96%	1	1	1	€67	❌	❌	❌	Y / N	⭐️ 4.8 (59)
Splendido Bilocale a 5 minuti da Stazione Centrale	€44,142	€154	77%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Comodo monolocale a 1 minuto da stazione centrale	€27,452	€73	99%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.8 (209)
Luxury Apartment Porta Nuova	€85,202	€271	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxury Apartment Porta Nuova	€91,153	€268	93%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Modern apartment - near Isola distric and Centrale	€72,541	€210	91%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (72)
Appartamento: Tarra6	€45,219	€163	74%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
BLUE - Tarra Luxury Suite Milan - King Sized Bed	€86,395	€305	76%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Bamboo Milano Centrale Apartment	€53,448	€150	96%	1	1	6	€46	❌	❌	❌	Y / Y	⭐️ 4.5 (117)
Top 1% Stylish city flat, walk to Milan Centrale	€60,128	€171	95%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (77)
Kibilù - Via M. Gioia - Central Station - Isola	€35,337	€148	62%	1	1	1	€104	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Central Station. Place to relax after a tiring day	€52,033	€200	70%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Minerva, 1 bedroom apartment near Milano Centrale	€29,634	€135	57%	1	1	3	€83	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
NEW ELEGANT FLAT 3 MIN from CENTRAL STATION.	€20,719	€114	49%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (109)
Central Station Cozy and Functional Flat	€26,204	€75	94%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 3.5 (8)
Cosy & Bright APT -Milano Central Station!	€29,127	€81	97%	1	1	2	€56	❌	❌	❌	Y / Y	⭐️ 3.7 (16)
RED- Tarra Luxury Suite Milan	€76,169	€297	69%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (6)
[Milano Centrale] Comfort Suite con terrazza	€61,837	€170	98%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
[il Milanese] Central Station Comfort & Relax	€53,623	€186	77%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
PORTA NUOVA - LIVING MILAN	€55,600	€160	95%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (208)
Quick Flat Cornalia - Milan Center	€48,070	€171	74%	1	1	2	€78	❌	❌	❌	Y / N	⭐️ 5 (33)
Lovely apartment in the new Porta Nuova area	€53,159	€168	86%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (22)
Sky View -Porta Nuova- Appartamento 2 con Balcone	€36,954	€170	58%	1	1	3	€67	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Relstay Porta Nuova \| Modern 1BR	€60,831	€202	79%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Easylife - Charming house in the central	€50,952	€175	77%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Cosy Suite in Central Station	€62,566	€181	92%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Appartamento nuovo Isola	€26,020	€118	60%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (10)
CARDANO SUITE - 5 min from Central Station	€31,027	€125	66%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.7 (88)
Porta Nuova Luminoso e Moderno Bilocale	€43,549	€135	84%	1	1	2	€72	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Casa di Matisse	€44,487	€199	60%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (1)
Luxury Apartment Porta Nuova	€55,918	€235	65%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (56)
City Living Bilocale vicinissimo Stazione Centrale	€39,373	€134	73%	1	1	1	€136	❌	❌	❌	Y / Y	⭐️ 5 (19)
LuxNest I Porta Nuova Milan	€35,357	€123	75%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.2 (19)

Return Metrics

512.49% 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)	€16,232	€32,464	€48,697	€64,929	€81,162	€162,324	€486,974
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	€16,232	€32,464	€48,697	€64,929	€81,162	€162,324	€486,974

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

512.49%

Payback Period Days

Return on Investment

512.49%

4 Via Alfredo Campanini Milano, Lombardia, 20124

1 bed • 1 bath • 4 guests

Monthly Rent

€44,627

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €164/night at 70% occupancy.Projected nightly rate is €171/night at 77% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

€49,395

Avg annual revenue

77%

Avg occupancy rate

€171

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

€50k

€80k

€110k

€16,232

Profit

Revenue

€44,627

Operating Expenses

€13,995

Operating Income

€30,632

Net Effective Rent

€14,400

Profit (Cash Flow)

€16,232

€3,167

Cash Investment

Renos & Furnishing

€3,071

Setup Costs

€96

Total

€3,167

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

512.49%

Payback Period Days