BNBCalc Short Term Rental Rental Arbitrage Analysis 5 Via Privata Marciano, Milano, Lombardia, 20133

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€59,933

Profit (Cash Flow)

€41,785

Cash on Cash Return

899.1%

Annual Revenue

€59,933

AirDNA projects €149/night at 67% occupancy ($36,577). Airbtics projects €182/night at 65% occupancy ($43,090). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 79% occupancy rate, €208 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,361	€41,714	€61,471	€99,289
Occupancy	55%	68%	79%	90%
Nightly Rate	€129	€164	€208	€295

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Attic with terrace close to subway and citycenter	€31,332	€204	42%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
[DUOMO AT 10 MIN] 100 sqm Luxury 3 bed & 2 bath	€37,759	€155	65%	2	2	1	€47	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
Appartamento incantevole a Milano.	€39,478	€195	55%	2	2	3	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Casa graziosa in Forlanini	€34,857	€128	71%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Italianway - Zanella 10	€45,668	€204	58%	2	2	1	€100	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
PrimoPiano - Argonne	€108,445	€295	100%	2	2	2	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Harry Potter's Magic House [Linate - Città Studi]	€103,769	€312	91%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Milano 13 - Emmaus Apartment next to city center	€48,425	€147	87%	2	1	2	€83	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
[Linate Airport]Loft & Free Wifi	€37,606	€130	79%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (105)
Luminoso APT in Milano Città Studi - 2 Balconi	€54,546	€158	91%	2	1	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Luxury and Stylish Place for Families and Friends	€34,847	€109	87%	2	2	3	€63	❌	❌	✅	Y / Y	⭐️ 5 (19)
New three-room flat in East Milan	€11,652	€80	40%	2	2	35	€32	❌	❌	❌	Y / Y	⭐️ 5 (43)
Brasa's Home - [Duomo in 10 minutes]	€44,213	€175	65%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Sismondi Top APT CittàStudi-Linate-Close Center	€36,718	€148	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Splendida mansarda a pochi passi da M4 Argonne	€62,873	€287	58%	2	1	1	€125	❌	❌	❌	N / Y	⭐️ 4.6 (5)
Casa Sangallo Vicino Metro 4	€57,631	€226	68%	2	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (6)
Trilocale "The Traveler" Città Studi 4pax	€34,100	€174	50%	2	1	2	€83	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy and well located apartment	€32,139	€106	83%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (9)
Easylife - Peace and Pleasure in Città Studi	€30,394	€137	57%	2	1	1	€89	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Italianway - Dall'Ongaro 24	€65,657	€178	100%	2	2	1	€101	❌	❌	❌	Y / Y	⭐️ 3 (3)
Intero alloggio unità in affitto	€93,003	€363	70%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
M4 Argonne Balcony Apartment	€128,906	€419	84%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Bellissimo appartamento Metro Forlanini	€41,548	€167	68%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Italianway- Argonne 39	€49,213	€161	78%	2	1	1	€64	❌	❌	❌	Y / Y	⭐️ 4.3 (21)
Modern&Comfortable at 5 minutes from the centre	€49,617	€194	69%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
(Città Studi) Isabella’s House	€51,842	€295	48%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Contempora Apartments - Two bedrooms Susa, 14	€19,693	€96	56%	2	2	2	€117	❌	❌	✅	Y / Y	⭐️ 0 (0)
Appartamento mansarda	€16,400	€95	42%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 0 (0)
Residence Valentina Visconti	€45,962	€222	56%	2	1	31	€162	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
Aselli, 14 – Comodo e luminoso	€28,180	€95	75%	2	1	1	€116	❌	❌	❌	Y / Y	⭐️ 5 (1)
DG-Charming Home with Terrace	€36,277	€170	56%	2	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Daniele Flat: Free Wi-fi & M4 Metro	€32,934	€109	72%	2	1	1	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Student’s Apt	€24,008	€106	62%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Marciano Design Loft [Duomo 7 min]con A/C	€32,273	€112	79%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Funky House next to airport!	€25,935	€145	49%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
The Reef- Beautiful Renovated 2-bedroom Apartment	€26,360	€136	53%	2	1	30	€167	❌	❌	✅	Y / Y	⭐️ 4.3 (41)
Hbhall Linate Apartment	€85,683	€260	90%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Loft attention to detail, cozy &3 stops from Duomo	€36,066	€137	72%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (11)

Return Metrics

899.14% 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)	€41,785	€83,570	€125,356	€167,141	€208,927	€417,854	€1,253,563
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	€41,785	€83,570	€125,356	€167,141	€208,927	€417,854	€1,253,563

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

899.14%

Payback Period Days

Return on Investment

899.14%

5 Via Privata Marciano Milano, Lombardia, 20133

2 bed • 1 bath • 4 guests

Monthly Rent

€59,933

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €149/night at 67% occupancy ($36,577.91). Airbtics projects €182/night at 65% occupancy ($43,090).

Occupancy Rate

Top 26% 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.

€45,141

Avg annual revenue

65%

Avg occupancy rate

€181

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

€50k

€90k

€130k

€41,785

Profit

Revenue

€59,933

Operating Expenses

€15,747

Operating Income

€44,185

Net Effective Rent

€2,400

Profit (Cash Flow)

€41,785

€4,647

Cash Investment

Renos & Furnishing

€4,550

Setup Costs

€97

Total

€4,647

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

899.14%

Payback Period Days