BNBCalc Short Term Rental Investment Analysis 55 Via del Cardellino, Milano, Lombardia, 20147

1 bed • 1 bath • 4 guests • €240,000

BNB

Calc

Annual Revenue

€22,232

Profit (Cash Flow)

-€2,271

Cap Rate

4.4%

Annual Revenue

€22,232

AirDNA projects €86/night at 57% occupancy ($17,906). Airbtics projects €98/night at 62% occupancy ($22,231). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, €98 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,390	€21,266	€34,198	€46,642
Occupancy	46%	62%	81%	90%
Nightly Rate	€78	€92	€113	€138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
B&B Delizioso e Accogliente	€23,106	€133	47%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 0 (1)
City Garden Apartment, Perfect Spot	€29,189	€82	96%	1	1	1	€23	❌	❌	❌	N / Y	⭐️ 4 (34)
Appartamento confortevole Judoka	€17,900	€77	60%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (67)
Sunny studio flat	€18,975	€56	90%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (323)
Apartment with private garage. Bianca's Milano	€25,096	€96	68%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (14)
MiWest home MM1 Inganni-Bisceglie	€18,015	€87	53%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (31)
Appartamento confortevole AlDoka	€20,568	€81	67%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (62)
Chez nous: new and good location!	€17,690	€67	71%	1	1	2	€28	❌	❌	❌	N / Y	⭐️ 4.8 (37)
Vivapartments: Milano Inganni	€15,870	€92	46%	1	1	2	€65	❌	❌	❌	Y / Y	⭐️ 4 (3)
NEW! The Botanical House apartment Inganni Metro1	€15,447	€74	55%	1	1	4	€56	❌	❌	❌	Y / Y	⭐️ 5 (8)
West Milan - Modern and Comfortable Apartment	€38,225	€123	80%	1	1	1	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Bilo Metro Inganni e C.D.I.-S Siro Bocconi	€26,438	€79	90%	1	1	2	€23	❌	❌	❌	Y / Y	⭐️ 5 (21)
Apartment with Balcony 400m far from Bisceglie M1	€46,683	€145	86%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.3 (24)
Appartamento metro Inganni	€16,355	€77	56%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (26)
Appartamento Metro Inganni	€13,916	€69	55%	1	1	2	€10	❌	❌	❌	N / Y	⭐️ 4.7 (30)
Appartamento Milano. City Life/San Siro/Rho fiera	€23,244	€75	85%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Nystrom Apt - Self Check-in - Metro M1	€31,028	€99	84%	1	1	2	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Little West	€47,652	€138	90%	1	1	1	€85	❌	❌	❌	Y / Y	⭐️ 5 (3)
City View Apt –Metro M1, San Siro, Servizi premium	€17,546	€77	62%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (26)
RelaxMode	€9,303	€75	31%	1	1	1	€23	❌	❌	❌	Y / Y	⭐️ 0 (0)
[Milan M1/M4/San Siro] - Easy parking and safe	€41,861	€148	77%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 5 (4)
Pineso Home, a 2 passi da metro	€17,190	€92	51%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Stadio San Siro - Splendido Loft MM Inganni	€12,268	€89	35%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (2)
Benvenuti a Casa Felice	€17,366	€110	43%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (2)
2min Metro ~20min San Siro~AC~Parking	€25,069	€94	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Welcome to MI - Last floor apartment metro Inganni	€39,338	€121	89%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Easy Parking \| 5 Min->Metro \|Quiet & Safe \|Balcony	€31,153	€88	97%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (29)
Oasi di pace in città	€12,841	€82	39%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 0 (1)
Bright and Cozy Home with Balcony	€16,864	€83	54%	1	1	1	€74	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
6 milano apartment	€22,437	€97	63%	1	1	31	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Intero Bilocale - MM Inganni	€16,742	€102	45%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento metro rossa	€24,150	€189	35%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Turn key. Enter. Smile. Repeat	€12,653	€93	35%	1	1	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (13)
Milano Inganni bright apartment	€16,942	€64	72%	1	1	31	€94	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ampio e luminoso monolocale a Milano	€16,283	€92	47%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Casa Augusta, il gioiello	€33,698	€133	69%	1	1	3	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Charming bright attic, sleeps 2/3, spring 25	€32,372	€96	91%	1	1	3	€43	❌	❌	❌	N / Y	⭐️ 5 (52)
Cozy apartment in Milan	€23,992	€85	77%	1	1	4	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-3.91% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€2,271	-€4,542	-€6,814	-€9,085	-€11,356	-€22,713	-€68,140
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€191,999	€191,999	€191,999	€191,999	€191,999	€191,999	€191,999
Down Payment	€48,000	€48,000	€48,000	€48,000	€48,000	€48,000	€48,000
Property Appreciation	€7,200	€14,616	€22,254	€30,122	€38,225	€82,539	€342,542
Total Return	€244,928	€250,073	€255,440	€261,036	€266,869	€299,826	€514,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.91%

Cap Rate

4.38%

Return on Investment

14.33%

55 Via del Cardellino Milano, Lombardia, 20147

1 bed • 1 bath • 4 guests

Purchase Price

-5

Airbnb Investor Score

-€2,271

Annual Profit

4.4%

Cap Rate

-3.9%

Cash on Cash

€22,232

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €86/night at 57% occupancy.Projected nightly rate is €98/night at 62% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€22,760

Avg annual revenue

62%

Avg occupancy rate

€98

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

€5k

€20k

€35k

€50k

-€2,271

Profit

Revenue

€22,232

Operating Expenses

€11,703

Operating Income

€10,528

Mortgage & Taxes

€12,800

Profit (Cash Flow)

-€2,271

€57,970

Cash Investment

Down Payment

€48,000

Renos & Furnishing

€2,770

Closing Costs

€7,200

Total

€57,970

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.91%

Cap Rate

4.38%

Return on Investment

14.33%