BNBCalc Short Term Rental Rental Arbitrage Analysis 49 Via Vittoria Colonna, Milano, Lombardia, 20149

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€29,810

Profit (Cash Flow)

€3,331

Cash on Cash Return

108.6%

Annual Revenue

€29,810

AirDNA projects €129/night at 61% occupancy ($28,686). Airbtics projects €126/night at 68% occupancy ($31,282). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, €120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,611	€32,721	€42,836	€58,712
Occupancy	56%	70%	80%	91%
Nightly Rate	€98	€125	€143	€171

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
De Angeli Modern Apartment	€35,450	€132	72%	1	1	1	€15	❌	❌	✅	Y / N	⭐️ 4.4 (107)
Marghera-Fiera \| Netflix, Outdoor space, Jacuzzi	€38,858	€146	70%	1	1	1	€70	❌	✅	❌	Y / Y	⭐️ 5 (35)
Milan Street Marghera/Stadio wonderful studio.	€18,632	€88	56%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (140)
Appartamento bijou Centro - Marghera District	€28,612	€160	49%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (109)
DEA DREAMS Sweet APARTMENT Netflix Wi-Fi Metro	€40,603	€132	82%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.7 (57)
Welcoming Studio near CityLife	€30,472	€91	86%	1	1	2	€71	❌	❌	❌	Y / Y	⭐️ 4.3 (23)
Appartamento bomboniera via Marghera - City Life	€31,492	€162	53%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (93)
Three-level charming apartment	€45,417	€131	95%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (668)
DEA DREAMS Apartment 💚NETFLIX WI-FI Metro💚	€30,674	€91	91%	1	1	1	€18	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
DEA DREAMS Monolocale ❤️Netflix\WiFi\Metro❤️	€28,232	€81	93%	1	1	1	€16	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Central apartment in villa, garden and Netflix	€18,139	€88	54%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
SuiteApart MiCo confer-5min.SanSiro-8min,Duomo-10m	€28,026	€119	61%	1	1	1	€80	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
DEA DREAMS Casetta a 2 Piani. Netflix WiFi	€37,621	€104	97%	1	1	1	€16	❌	❌	✅	Y / N	⭐️ 4.9 (10)
bilocale in piazza Piemonte 40 mq con parcheggio	€19,711	€69	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (141)
[City Life - Fiera] Lemon Suite - Metro Rossa 100m	€28,220	€108	70%	1	1	1	€45	❌	❌	❌	Y / Y	⭐️ 4.3 (22)
[Marghera Suite] Duomo 10min, Fast Wifi & Metro	€25,290	€98	68%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Dea Dreams Trilocale Marghera 43	€46,863	€137	92%	1	1	1	€18	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
WelcHome Marghera 18	€32,684	€141	62%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (24)
Stylish & bright flat in downtown	€54,037	€206	71%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (87)
Loft Milano Marghera	€52,428	€201	70%	1	1	2	€45	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
• Appartamento via Marghera	€58,411	€196	80%	1	1	15	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Apartment in Milano	€35,856	€162	56%	1	1	5	€70	❌	❌	❌	Y / N	⭐️ 4.7 (3)
[Duomo - City Life] Design Loft with Netflix, WiFi	€40,892	€153	72%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (70)
Marghera - bilocale in edificio vecchia Milano	€36,278	€128	74%	1	1	1	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Central apartment De Angeli charm residence	€18,457	€99	49%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
Cozy Apartment	€26,860	€106	69%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (96)
Relaxing Flat in Milan	€22,387	€137	40%	1	1	3	€61	❌	❌	✅	Y / Y	⭐️ 5 (1)
[Suite Marghera Central] Metro WiFi & Shopping	€29,334	€91	85%	1	1	2	€39	❌	❌	❌	N / Y	⭐️ 4.7 (18)
Modern apartment close to shopping district	€29,486	€124	63%	1	1	2	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Studio Marghera MM1 - De Angeli	€22,869	€99	62%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Dea Dreams Trilocale Marghera 43	€29,390	€87	90%	1	1	1	€18	❌	❌	✅	Y / Y	⭐️ 5 (43)
[Duomo-Fiera MI] - Modern Design	€32,702	€139	61%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (8)
Claire Suite, Milano De Angeli	€28,431	€169	46%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
13min to Duomo • Suite Arancio vicino a City Life!	€25,184	€88	70%	1	1	1	€61	❌	❌	✅	Y / Y	⭐️ 5 (66)
Appartamento in zona fiera	€25,393	€142	48%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
La Chic Maison de Milan	€39,704	€208	51%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (17)
[Citylife-Duomo] Comfort Loft & metro a 2 minuti	€22,708	€120	48%	1	1	1	€40	❌	❌	✅	Y / N	⭐️ 4.2 (23)
Hospitable in central city	€32,310	€102	85%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Luxury Apartment [FieraMilano-Duomo] Wifi&Netflix	€34,153	€127	72%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
La mia nuova casa a Milano - MM De Angeli	€25,719	€101	68%	1	1	2	€61	❌	❌	❌	Y / Y	⭐️ 5 (26)

Return Metrics

108.57% 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)	€3,330	€6,661	€9,992	€13,323	€16,654	€33,308	€99,925
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	€3,330	€6,661	€9,992	€13,323	€16,654	€33,308	€99,925

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

108.57%

Payback Period Days

336

Return on Investment

108.57%

49 Via Vittoria Colonna Milano, Lombardia, 20149

1 bed • 1 bath • 4 guests

Monthly Rent

€29,810

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €129/night at 61% occupancy.Projected nightly rate is €126/night at 68% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€32,199

Avg annual revenue

68%

Avg occupancy rate

€126

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

€30k

€45k

€60k

€3,331

Profit

Revenue

€29,810

Operating Expenses

€12,079

Operating Income

€17,731

Net Effective Rent

€14,400

Profit (Cash Flow)

€3,331

€3,068

Cash Investment

Renos & Furnishing

€2,974

Setup Costs

€93

Total

€3,068

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

108.57%

Payback Period Days

336