BNBCalc Short Term Rental Rental Arbitrage Analysis 50 Via Edoardo Bassini, Milano, Lombardia, 20133

4 bed • 4 bath • 8 guests • €0

BNB

Calc

Annual Revenue

€56,940

Profit (Cash Flow)

€12,298

Cash on Cash Return

165.8%

Annual Revenue

€56,940

AirDNA projects €200/night at 78% occupancy ($56,940).

BNB Calc projects a 78% occupancy rate, €200 rate per night.

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

Return Metrics

165.76% 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)	€12,298	€24,596	€36,895	€49,193	€61,492	€122,984	€368,953
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	€12,298	€24,596	€36,895	€49,193	€61,492	€122,984	€368,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

165.76%

Payback Period Days

220

Return on Investment

165.76%

50 Via Edoardo Bassini Milano, Lombardia, 20133

4 bed • 4 bath • 8 guests

Monthly Rent

€56,940

Annual Revenue

AirDNA projects €200/night at 78% occupancy ($56,940.31).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

€0

Avg annual revenue

Avg occupancy rate

€0

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

€0k

€100k

€195k

€300k

€12,298

Profit

Revenue

€56,940

Operating Expenses

€14,642

Operating Income

€42,298

Net Effective Rent

€30,000

Profit (Cash Flow)

€12,298

€7,419

Cash Investment

Renos & Furnishing

€7,330

Setup Costs

€89

Total

€7,419

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

165.76%

Payback Period Days

220