BNBCalc Short Term Rental Rental Arbitrage Analysis 6 Via Roggia Scagna, Milano, Lombardia, 20127

2 bed • 2 bath • 5 guests • €0

BNB

Calc

Annual Revenue

€35,199

Profit (Cash Flow)

€7,456

Cash on Cash Return

170.9%

Annual Revenue

€35,199

AirDNA projects €127/night at 66% occupancy ($30,651). Airbtics projects €138/night at 70% occupancy ($35,199). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,367	€34,014	€51,187	€77,164
Occupancy	60%	73%	84%	91%
Nightly Rate	€96	€125	€162	€226

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Your cozy home in Milan	€23,425	€95	64%	2	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4 (29)
Just Book it!!	€17,737	€77	62%	2	1	4	€38	❌	❌	❌	Y / Y	⭐️ 5 (157)
Big and bright flat in Milan	€25,805	€175	39%	2	1	2	€19	❌	❌	✅	Y / N	⭐️ 0 (0)
"Milano in VoGa 2" Guinizelli	€18,568	€77	64%	2	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (215)
Home of Art	€24,677	€70	95%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (216)
2 Bedrooms Apt with Terrace - NoLo area Milan	€36,480	€137	70%	2	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4 (16)
Private Parking & Metro 10 min Duomo - apt1	€44,878	€154	77%	2	1	1	€71	❌	❌	✅	Y / Y	⭐️ 4.5 (74)
bilocale a Nolo	€18,204	€95	51%	2	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Best of NOLO Easy Duomo	€49,809	€182	74%	2	2	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (40)
Elegante Trilocale a Milano	€48,541	€157	81%	2	1	1	€43	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
[Duomo 10 min] Luxury Flat with Wi-Fi and A/C	€36,237	€118	81%	2	1	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (93)
Transiti 20	€76,813	€300	68%	2	2	1	€76	❌	❌	❌	Y / Y	⭐️ 0 (2)
Italianway - Monza 43/A	€33,377	€108	79%	2	1	1	€83	❌	❌	❌	Y / Y	⭐️ 0 (2)
La Casa sull'Albero nel cuore di Milano(LORETO)	€32,919	€101	87%	2	1	1	€25	❌	❌	✅	Y / Y	⭐️ 4.5 (86)
Private Parking & Metro 10 min Duomo - apt3	€48,098	€141	91%	2	1	1	€70	❌	❌	✅	Y / Y	⭐️ 5 (94)
Luminoso trilocale ottavo piano	€30,502	€116	72%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (44)
My (your) house in NoLo	€46,640	€152	84%	2	2	3	€0	❌	❌	❌	N / Y	⭐️ 5 (238)
Angelica House Milano Loreto	€47,160	€158	81%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4 (5)
Private Parking & Metro 10 min Duomo - apt7	€56,658	€175	86%	2	2	1	€76	❌	❌	❌	Y / Y	⭐️ 5 (109)
Design Loft in the heart of Milan	€34,538	€101	90%	2	2	2	€46	❌	❌	✅	Y / Y	⭐️ 4.5 (149)
MO30 [Loreto- Duomo] • Large Modern Apartment •	€48,083	€162	77%	2	1	1	€85	❌	❌	✅	N / Y	⭐️ 4.5 (46)
Casa Linda in NoLo Area 2 bedrooms 15' from Duomo	€19,638	€122	43%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (58)
Appartamento NUOVO di design	€31,654	€96	89%	2	1	2	€10	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Lovely Apartment in Milano	€19,714	€68	77%	2	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (157)
Goditi il tuo soggiorno a Milano!	€25,570	€76	89%	2	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (186)
Trilocale con idromassaggio	€37,826	€146	71%	2	1	1	€0	❌	✅	✅	Y / Y	⭐️ 4.5 (46)
StayEasy Sauli1, 2 bedrooms 2 baths next to Metro	€59,417	€164	99%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (64)
La casa Sole	€54,592	€276	54%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Trilocale con idromassaggio	€32,230	€116	75%	2	1	1	€57	❌	✅	✅	Y / Y	⭐️ 4.4 (77)
Incantevole appartamento giovanile a Milano	€30,585	€252	33%	2	1	3	€28	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Cozy APT with balcony 600m far from M1 Turro!	€22,846	€63	91%	2	2	1	€79	❌	❌	❌	Y / Y	⭐️ 4.4 (9)
Lillo's Home Milan	€46,191	€225	56%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Milan center LOFT on 2 levels	€22,622	€90	68%	2	2	5	€47	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Super cozy loft in central area	€11,980	€53	57%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.4 (18)
VEN93 [Loreto - Duomo] • Wifi • Modern • Central	€66,674	€193	93%	2	1	1	€47	❌	❌	❌	N / Y	⭐️ 4.5 (16)
Your place in Milan	€19,584	€99	54%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 5 (12)
Roof Garden House - NoLo District	€34,474	€127	72%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (61)
Flat for 6 persons at 15 minutes from Duomo	€55,189	€237	61%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Elegante ed accogliente	€30,362	€151	55%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (33)

Return Metrics

170.87% 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)	€7,456	€14,912	€22,368	€29,824	€37,281	€74,562	€223,686
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	€7,456	€14,912	€22,368	€29,824	€37,281	€74,562	€223,686

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.87%

Payback Period Days

213

Return on Investment

170.87%

6 Via Roggia Scagna Milano, Lombardia, 20127

2 bed • 2 bath • 5 guests

Monthly Rent

€35,199

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €127/night at 66% occupancy ($30,651.03). Airbtics projects €162/night at 70% occupancy ($35,199).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€35,767

Avg annual revenue

70%

Avg occupancy rate

€137

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

€30k

€55k

€80k

€7,456

Profit

Revenue

€35,199

Operating Expenses

€12,143

Operating Income

€23,056

Net Effective Rent

€15,600

Profit (Cash Flow)

€7,456

€4,363

Cash Investment

Renos & Furnishing

€4,276

Setup Costs

€88

Total

€4,363

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

170.87%

Payback Period Days

213