BNBCalc Short Term Rental Rental Arbitrage Analysis 6 Via Privata Cascia, Milano, Lombardia, 20128

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€26,648

Profit (Cash Flow)

€981

Cash on Cash Return

33.8%

Annual Revenue

€26,648

AirDNA projects €89/night at 60% occupancy ($19,559). Airbtics projects €114/night at 64% occupancy ($26,647). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, €114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,081	€22,948	€40,876	€69,524
Occupancy	46%	65%	77%	90%
Nightly Rate	€76	€95	€143	€209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Loft] - Adriano 51	€32,195	€119	71%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (90)
PrimoPiano - La Malfa A	€52,025	€151	93%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 0 (2)
APT Park View \| Free Parking & WiFi, Milan	€41,656	€215	53%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (102)
PrimoPiano - La Malfa B	€25,884	€83	83%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (8)
Super Loft with terrace-Precotto	€25,993	€90	77%	1	1	31	€34	❌	❌	❌	Y / Y	⭐️ 0 (2)
appartamento antico borgo in Milano	€28,057	€78	97%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (15)
Appartamento Martesana	€19,383	€69	75%	1	1	2	€23	❌	❌	❌	Y / Y	⭐️ 5 (46)
Amica Milano	€27,349	€83	89%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
[Luxury Loft - Terrace and Parking - Adriano 51]	€24,030	€95	65%	1	1	1	€76	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
[Suite Design 5* - M1] Free Parking +WiFi + A/C	€21,929	€147	40%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (41)
MI CASA - Appartamento in Ponte Nuovo - M3	€20,906	€158	35%	1	1	31	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Adriano Metro & Comfort Suites - Affitti Brevi Ita	€24,193	€120	55%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Appartamento Naviglio piccolo	€12,861	€93	36%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (20)
Appartamento Martesana	€16,217	€56	78%	1	1	5	€72	❌	❌	❌	Y / Y	⭐️ 5 (29)
Loft 51	€22,594	€93	64%	1	1	1	€29	❌	❌	❌	Y / N	⭐️ 4.5 (3)
[New design Loft con terrazzo - Adriano]	€32,039	€110	76%	1	1	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
I Host Apartment Flat - Adriano 51	€48,104	€171	75%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 0 (2)
Naviglio Martesana - Crescenzago	€16,426	€106	41%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (19)
[Loft Adriano]Free Private Parking & WIFI, Milano	€17,938	€104	47%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Appartamento 55mq	€13,643	€101	37%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
MI CASA - Appartamento in Ponte Nuovo - M8	€22,391	€92	65%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
[Garage Gratis] Centrale [M1] A/C + WiFi	€34,582	€143	66%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Panoramic view of all of Milan	€44,272	€209	58%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
San Mamete Apartment	€39,975	€119	90%	1	1	31	€28	❌	❌	✅	Y / Y	⭐️ 5 (12)
Appartamento/Loft su 2 livelli	€28,190	€114	65%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
MI CASA - Appartamento in Ponte Nuovo - M4	€19,870	€95	56%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Loft 51	€9,056	€71	35%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Milan Comfy Apartment x3 - with Balcony	€64,444	€243	71%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 3.9 (13)
Tognazzi 6	€70,706	€244	77%	1	1	1	€71	❌	❌	✅	Y / Y	⭐️ 0 (1)
Luxury Loft - Terrazzo e Posto Auto - Adriano 51B	€21,129	€81	71%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Appartamento semi indipendente	€16,994	€65	71%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 0 (1)
Accogliente e luminoso bilocale	€27,805	€87	82%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Bellissima casa fatta per te, all year ?? why not!	€9,918	€65	42%	1	2	1	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Nice flat with free parking	€10,960	€68	44%	1	1	30	€28	❌	❌	❌	Y / N	⭐️ 5 (2)
Nuovo appartamento	€24,904	€68	100%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Pratico e funzionale	€21,999	€61	96%	1	1	31	€48	❌	❌	❌	Y / Y	⭐️ 5 (5)
Bilocale con ingresso indipendente	€14,669	€48	84%	1	1	15	€28	❌	❌	❌	N / Y	⭐️ 4.5 (19)
Apartment with Panoramic View of Milan	€60,126	€281	54%	1	1	31	€63	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bilocale nuovo	€6,815	€55	34%	1	1	2	€0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

33.77% 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)	€981	€1,962	€2,943	€3,925	€4,906	€9,812	€29,438
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	€981	€1,962	€2,943	€3,925	€4,906	€9,812	€29,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.77%

Payback Period Days

1081

Return on Investment

33.77%

6 Via Privata Cascia Milano, Lombardia, 20128

1 bed • 1 bath • 4 guests

Monthly Rent

€26,648

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €89/night at 60% occupancy.Projected nightly rate is €114/night at 64% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€27,122

Avg annual revenue

64%

Avg occupancy rate

€114

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

€25k

€50k

€70k

€981

Profit

Revenue

€26,648

Operating Expenses

€11,266

Operating Income

€15,381

Net Effective Rent

€14,400

Profit (Cash Flow)

€981

€2,906

Cash Investment

Renos & Furnishing

€2,817

Setup Costs

€88

Total

€2,906

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

33.77%

Payback Period Days

1081