BNBCalc Short Term Rental Investment Analysis 49 Via Luigi Vanvitelli, Milano, Lombardia, 20129

2 bed • 2 bath • 5 guests • €450,000

BNB

Calc

Annual Revenue

€47,651

Profit (Cash Flow)

€29,625

Cap Rate

7.3%

Annual Revenue

€47,651

AirDNA projects €154/night at 69% occupancy ($38,720). Airbtics projects €174/night at 75% occupancy ($47,650). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, €174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€31,256	€49,712	€70,255	€87,211
Occupancy	65%	79%	91%	93%
Nightly Rate	€128	€168	€206	€249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Contempora Apartments - Vanvitelli 49	€44,660	€144	80%	2	1	1	€109	❌	❌	❌	Y / Y	⭐️ 3.6 (6)
Boutique Apartment / Milano Tiepolo	€37,232	€118	82%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (273)
Adelaide 5000	€112,748	€306	99%	2	2	1	€115	❌	❌	❌	Y / Y	⭐️ 5 (72)
Vela House	€67,790	€244	76%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (71)
Eustachi al 20	€44,817	€179	67%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (74)
Spazio Stoppani - Liberty 6	€62,572	€177	93%	2	2	1	€108	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Prestigious Apartment - Milano Città Studi	€47,328	€139	91%	2	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Spazio Stoppani - Liberty 13	€64,188	€183	93%	2	2	1	€115	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
EASY MILANO- PORTA VENEZIA - Stoppani-Eustachi	€48,079	€191	68%	2	1	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (71)
Light oasis with terrace in the center of Milan	€31,500	€128	64%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 5 (45)
Spazio Stoppani - Liberty 29	€65,165	€182	93%	2	2	1	€125	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Intero attico a Milano	€30,555	€155	52%	2	1.5	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (158)
Porta Venezia-1 queen bed,3 single beds,1 sofa bed	€40,917	€128	86%	2	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (169)
Lo stile eclettico a Milano!	€58,232	€200	78%	2	2	2	€77	❌	❌	✅	Y / N	⭐️ 5 (29)
Casa Mirella	€64,004	€189	89%	2	2	1	€114	❌	❌	❌	Y / Y	⭐️ 5 (86)
Bulgari Luxe: 2 room apartment with 4 beds	€23,294	€87	70%	2	1	15	€133	❌	❌	❌	Y / N	⭐️ 4.5 (28)
Spazio Stoppani - Big	€88,630	€258	92%	2	2	1	€101	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Zaffiro Green Heaven	€20,841	€85	66%	2	1	31	€152	❌	❌	❌	Y / N	⭐️ 4.5 (19)
Easylife - Spectacular flat in Citta Studi	€48,090	€159	80%	2	1	1	€70	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Home 29 luxury apartment in Milan	€36,722	€186	52%	2	1	1	€104	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Bacone liberty olimpia - modern 2 br flat by halld	€44,204	€225	51%	2	2	1	€124	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Spazio Stoppani - Liberty Nove	€59,360	€222	71%	2	2	1	€101	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Lovely apartment, heart of Milan	€16,779	€155	27%	2	1	31	€66	❌	❌	✅	Y / Y	⭐️ 5 (15)
[Politecnico: Trilocale Luminoso da 4 a 6 persone]	€66,930	€386	46%	2	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
New Apartment: Tiepolo 1	€53,336	€147	97%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Blu Skies: Two-Story Blue Apartment	€22,443	€109	55%	2	2	3	€152	❌	❌	❌	N / N	⭐️ 4.3 (13)
nöe 17: città studi vibrant decor & charming soul	€39,603	€146	71%	2	1	2	€86	❌	❌	✅	Y / Y	⭐️ 5 (65)
Flat in Città Studi	€32,220	€98	86%	2	1	2	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (138)
"Diamond Haven: Two-Room Apartment with 4 beds	€29,572	€96	82%	2	1	15	€114	❌	❌	❌	Y / N	⭐️ 4.5 (26)
Cartier Luxe: Milan 2 room Apartment with 4 beds	€39,108	€115	92%	2	1	15	€114	❌	❌	❌	Y / N	⭐️ 4 (36)
Ampio appartamento in Centro	€27,538	€73	99%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Elegant house near Città studi	€60,919	€256	65%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Lovely flat near Corso Buenos Aires	€34,128	€146	64%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Spacious Apartment - 1,4km from Corso Buenos Aires	€46,894	€155	78%	2	2	1	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Bright apt. with balcony - 1,4km from Buenos Aires	€33,009	€96	80%	2	1	1	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Elegant penthouse with terrace! WIFI, A/C!	€86,150	€249	91%	2	2	1	€110	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
Brand new flat ready to welcome you to Milan!	€63,134	€226	76%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Elegante appartamento	€22,708	€192	31%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Best Rent - Apartment in Buenos Aires	€83,135	€233	91%	2	1	1	€190	❌	❌	❌	Y / Y	⭐️ 4.2 (22)
easyhomes - Eustachi	€59,549	€196	83%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

6.33% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€29,625	€59,250	€88,875	€118,500	€148,125	€296,250	€888,752
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€450,000	€450,000	€450,000	€450,000	€450,000	€450,000	€450,000
Property Appreciation	€13,500	€27,405	€41,727	€56,478	€71,673	€154,762	€642,268
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.33%

Cap Rate

7.33%

Return on Investment

9.21%

49 Via Luigi Vanvitelli Milano, Lombardia, 20129

2 bed • 2 bath • 5 guests

Purchase Price

Airbnb Investor Score

€29,625

Annual Profit

7.3%

Cap Rate

6.3%

Cash on Cash

€47,651

Annual Revenue

BNBCalc predicts this property will get $174 per night with 75% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€48,952

Avg annual revenue

75%

Avg occupancy rate

€173

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

€50k

€80k

€115k

€29,625

Profit

Revenue

€47,651

Operating Expenses

€14,651

Operating Income

€33,000

Mortgage & Taxes

€3,375

Profit (Cash Flow)

€29,625

€454,306

Cash Investment

Down Payment

€450,000

Renos & Furnishing

€4,306

Total

€454,306

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.33%

Cap Rate

7.33%

Return on Investment

9.21%