BNBCalc Short Term Rental Rental Arbitrage Analysis 6 Via Alberto Caroncini, Milano, Lombardia, 20137

2 bed • 1.5 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€41,605

Profit (Cash Flow)

€20,884

Cash on Cash Return

451.1%

Annual Revenue

€41,605

AirDNA projects €145/night at 59% occupancy ($31,265). Airbtics projects €173/night at 66% occupancy ($41,604). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, €173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,853	€39,532	€59,475	€96,701
Occupancy	54%	68%	78%	92%
Nightly Rate	€118	€155	€203	€280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Affaccio sul verde con WiFi & A/C	€18,669	€112	42%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Martini Flexyrent apartment A.C.	€36,802	€173	54%	2	1	1	€122	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
La Bohème a Porta Romana - Exclusive	€22,819	€191	32%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Ennio 8 - Cool Apartment	€54,363	€215	69%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (3)
Travel lovers apartment	€49,041	€202	65%	2	1	2	€82	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
[IHost Luxury Apartment] - Tito Livio 20	€80,521	€280	76%	2	2	2	€82	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Casa Stella, Italian elegance, 15 minutes to Duomo	€14,062	€118	32%	2	1	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (102)
Cozy Apartment Milan City	€36,041	€131	74%	2	2	1	€26	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Bamboo Milano Umbria Apartment	€47,789	€165	78%	2	1	6	€46	❌	❌	❌	Y / Y	⭐️ 4.4 (66)
Deluxe Loft36	€54,477	€209	70%	2	1	1	€54	❌	❌	✅	Y / Y	⭐️ 4.8 (310)
Sunshine Flat in Porta Romana	€40,210	€149	72%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.7 (85)
Appartamento Milano-Lodi-Brenta fino a 5 persone	€23,383	€136	44%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Alessia's Flat - Breno	€31,400	€90	93%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
Central Maya Apartments	€34,986	€172	54%	2	1	1	€30	❌	❌	❌	Y / N	⭐️ 4.3 (3)
Grande Trilocale. Due bagni e due balconi. Lusso	€69,003	€349	53%	2	2	2	€82	❌	❌	✅	Y / Y	⭐️ 5 (58)
Appartamento Benaco a Milano - Fondazione Prada	€46,335	€142	89%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Dea Dreams Lodi Apartment Wi-Fi Metro a 2 passi	€40,854	€118	93%	2	1	1	€18	❌	❌	✅	Y / N	⭐️ 5 (11)
Alice's Loft in centro a Milano	€42,660	€124	93%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (110)
Lattanzio Charming Suite - Porta Romana MM3	€72,561	€313	62%	2	1	1	€62	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful apartment in Milan city center	€54,857	€184	80%	2	2	4	€61	❌	❌	❌	Y / Y	⭐️ 5 (27)
Taxi House: appartamento confortevole ben ubicato	€30,394	€132	63%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (140)
Green e Vintage 30's with terrace	€47,477	€136	93%	2	1	3	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (457)
Spacious flat close to Fondazione Prada & Metro	€26,638	€117	59%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
FDO Red - 2 camere da letto - moderno e luminoso	€39,656	€161	64%	2	2	1	€87	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Casa ParkView: ampio trilo per famiglie sul parco	€30,044	€101	77%	2	2	2	€82	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Vintage Home 5 fermate di metro dal Duomo	€42,013	€123	92%	2	1	1	€51	❌	❌	❌	N / Y	⭐️ 5 (2)
Brenta House	€18,917	€83	60%	2	1	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (41)
Smart Apartment Milan	€30,130	€119	68%	2	1	31	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
APT with huge Terrace- Calvairate District	€29,070	€87	86%	2	1	1	€93	❌	❌	❌	Y / Y	⭐️ 4.2 (24)
Luxury apartment Milan city center - parking - AC	€41,881	€190	55%	2	2	2	€281	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
2 camere da letto, salotto living con cucina e box	€23,094	€110	56%	2	1	2	€71	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Rooftop in Milan	€82,490	€434	51%	2	1	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (11)
Camera A	€42,149	€174	66%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.3 (46)
Home Hotel Vallarsa 10 - Int.01	€43,923	€278	40%	2	2	1	€155	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
COMODO APPARTAMENTO IN CENTRO MILAN	€38,436	€146	71%	2	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.6 (96)
La casina in Burlamacchi	€24,889	€79	83%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
High Design apartment in Milano city center	€52,509	€206	68%	2	3	3	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Spacious and Bright Loft - Fondazione Prada	€45,893	€175	68%	2	2	2	€97	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
APT Milano-Porta Romana! "Bagni Misteriosi" 100m!	€68,559	€211	86%	2	1	1	€74	❌	❌	❌	Y / Y	⭐️ 4.6 (79)

Return Metrics

451.09% 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)	€20,883	€41,767	€62,651	€83,535	€104,419	€208,839	€626,519
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	€20,883	€41,767	€62,651	€83,535	€104,419	€208,839	€626,519

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

451.09%

Payback Period Days

Return on Investment

451.09%

6 Via Alberto Caroncini Milano, Lombardia, 20137

2 bed • 1.5 bath • 4 guests

Monthly Rent

€41,605

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €145/night at 59% occupancy ($31,265.99). Airbtics projects €173/night at 66% occupancy ($41,604).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€39,254

Avg annual revenue

65%

Avg occupancy rate

€170

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

€35k

€55k

€85k

€20,884

Profit

Revenue

€41,605

Operating Expenses

€13,521

Operating Income

€28,084

Net Effective Rent

€7,200

Profit (Cash Flow)

€20,884

€4,630

Cash Investment

Renos & Furnishing

€4,535

Setup Costs

€95

Total

€4,630

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

451.09%

Payback Period Days