BNBCalc Short Term Rental Investment Analysis 6 Via Cipriano Facchinetti, Milano, Lombardia, 20138

2 bed • 1 bath • 4 guests • $380,000

BNB

Calc

Annual Revenue

$44,794

Profit (Cash Flow)

$21,528

Cap Rate

6.7%

Annual Revenue

$44,794

AirDNA projects $219/night at 56% occupancy ($44,793). Airbtics projects $152/night at 70% occupancy ($38,861). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,282	$36,940	$54,480	$80,757
Occupancy	58%	71%	82%	86%
Nightly Rate	$113	$134	$174	$248

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	$43,700	$199	60%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Casa graziosa in Forlanini	$30,410	$134	57%	2	2	1	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Easylife - Spazioso apt (Ospedali/Politecnico)	$24,465	$106	57%	2	2	1	$86	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
[DUOMO-Linate] Ampia casa con Netflix, WiFi e A/C	$60,106	$220	71%	2	2	1	$48	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
Urban green - La tua casa a Milano	$25,243	$121	57%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
hsl apartments Milan - Inama 20	$43,261	$150	75%	2	2	1	$59	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Reverie appartamento milano	$36,096	$107	87%	2	1	1	$27	❌	❌	✅	Y / Y	⭐️ 4.9 (129)
Instaworthy Penthouse Terrace 4 pax Wi-Fi	$83,872	$267	82%	2	2	1	$108	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Casa ParkView: ampio trilo per famiglie sul parco	$43,934	$141	82%	2	2	2	$86	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
PrimoPiano - Argonne	$101,566	$276	100%	2	2	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
New Forlanini flat-only 10 minutes to the center	$19,197	$78	63%	2	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.3 (14)
[Linate Airport]Loft & Free Wifi	$40,614	$137	81%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (78)
Flat in Città Studi	$37,342	$109	86%	2	1	3	$87	❌	❌	❌	Y / Y	⭐️ 4.5 (126)
Klimt House \| 10 minutes from Duomo	$31,256	$122	70%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (16)

Return Metrics

5.41% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,528	$43,056	$64,585	$86,113	$107,641	$215,283	$645,850
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000
Property Appreciation	$11,400	$23,142	$35,236	$47,693	$60,524	$130,688	$542,359
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.41%

Cap Rate

6.65%

Return on Investment

8.28%

6 Via Cipriano Facchinetti Milano, Lombardia, 20138

2 bed • 1 bath • 4 guests

Purchase Price

$44,794

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $219/night at 56% occupancy ($44,793.52). Airbtics projects $152/night at 70% occupancy ($38,861).

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$42,239

Avg annual revenue

70%

Avg occupancy rate

$152

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

$40k

$70k

$105k

$21,528

Profit

Revenue

$44,794

Operating Expenses

$19,503

Operating Income

$25,290

Mortgage & Taxes

$3,762

Profit (Cash Flow)

$21,528

$386,250

Cash Investment

Down Payment

$380,000

Renos & Furnishing

$6,250

Total

$386,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.41%

Cap Rate

6.65%

Return on Investment

8.28%