BNBCalc Short Term Rental Rental Arbitrage Analysis 60 Via Torquato Taramelli, Milano, Lombardia, 20124

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€31,313

Profit (Cash Flow)

€1,952

Cash on Cash Return

49.5%

Annual Revenue

€31,313

AirDNA projects €137/night at 61% occupancy ($30,530). Airbtics projects €128/night at 67% occupancy ($31,312). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, €128 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,838	€30,119	€41,540	€58,321
Occupancy	57%	66%	82%	90%
Nightly Rate	€97	€121	€134	€172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio 2.2 CENTRAL STATION - Easy to/from Airports	€24,840	€115	58%	1	2	4	€49	❌	❌	✅	Y / Y	⭐️ 4.6 (71)
ART AND DESIGN near the subway and Center	€20,996	€95	59%	1	1	2	€20	❌	❌	✅	N / Y	⭐️ 4.9 (62)
Just renewed lovely apartment M3M5	€23,642	€80	79%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.8 (113)
Panorama Isola: lovely apartment in Isola district	€42,235	€183	62%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Moderno e comodo appartamento ad Isola	€59,636	€172	95%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Monte: Isola loft next to metro	€34,094	€114	79%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.9 (173)
[Milano Centro - Isola - Duomo] +Stazione +MM #02	€44,098	€160	73%	1	1	1	€59	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
Nuovissimo Bilocale Isola	€23,531	€74	85%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Central Station - Free Luggage Storage	€24,862	€98	65%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.8 (301)
Elegant Apt nearby Zara subway	€61,431	€242	68%	1	1	3	€59	❌	❌	❌	N / Y	⭐️ 4.2 (23)
La Casa sul Ballatoio, Milan	€23,158	€116	53%	1	1	2	€44	❌	❌	✅	Y / Y	⭐️ 4.9 (103)
Cozy central apartment : Milano	€32,268	€99	86%	1	1	2	€49	❌	❌	✅	N / Y	⭐️ 5 (118)
Villettina in Centrale (Sondrio M3)	€21,584	€76	75%	1	1	2	€33	❌	❌	❌	Y / Y	⭐️ 4.7 (169)
Piccola isola all'Isola	€15,406	€93	44%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (18)
Sunny and stylish home with a large bedroom	€25,907	€118	60%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Casa Julienne nel cuore di Milano	€26,551	€76	94%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Isola delle Abbadesse by Interhome	€37,492	€123	83%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (59)
[Zara Metro] Cozy apartment, Duomo in 10min	€26,186	€98	73%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
BNB Capital Milano Central Station - Black	€28,060	€120	64%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (70)
Appartamento bilocale	€33,567	€148	62%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
PicciDaus	€44,747	€382	32%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Loft Taramelli [ISOLA]: Comfort unico e stile	€18,645	€124	38%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 4 (1)
Isola Bella	€40,553	€130	82%	1	1	1	€98	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Nel verde, a due passi da Centrale e Isola	€21,426	€103	55%	1	1	1	€39	❌	❌	❌	N / Y	⭐️ 4.9 (36)
easyhomes-Timavo	€41,253	€125	90%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Isola red's apartment	€46,596	€238	53%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (44)
Lovely Panoramic Penthouse	€24,591	€71	88%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 4.8 (671)
Italianway - Segrino 6	€35,315	€134	67%	1	1	1	€63	❌	❌	❌	Y / N	⭐️ 4 (14)
Suite GIOIA 67	€33,092	€142	62%	1	1	2	€54	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
PortaNuova Isola stunning view & free parking	€30,191	€132	61%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (102)
[Cozy Private Flat] MM Marche 7 Min	€22,114	€125	46%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Torre Milano strategic Apt Sondrio metro stop	€45,324	€143	84%	1	1	2	€49	✅	❌	❌	Y / Y	⭐️ 4.9 (55)
Isola - Your Home From Home	€25,115	€113	58%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Zara Luminoso Bilocale	€29,835	€92	82%	1	1	2	€68	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
Maggiolina Design Apartment	€16,932	€91	49%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
La Milanese -New apartment - Closed to Metrò ISOLA	€42,726	€127	90%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Isola Verticale - Subway M2 M3 M5	€35,932	€122	78%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Isola - pretty renovated studio	€23,139	€64	97%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 4.9 (500)
Casa girasole🌻	€8,908	€135	18%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
[Suite Sauro] per 6 Guest - Centro	€23,200	€126	47%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.2 (29)

Return Metrics

49.45% 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)	€1,952	€3,904	€5,856	€7,808	€9,761	€19,522	€58,567
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	€1,952	€3,904	€5,856	€7,808	€9,761	€19,522	€58,567

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.45%

Payback Period Days

738

Return on Investment

49.45%

60 Via Torquato Taramelli Milano, Lombardia, 20124

1 bed • 1 bath • 4 guests

Monthly Rent

€31,313

Annual Revenue

BNBCalc predicts this property will get $128 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€30,979

Avg annual revenue

67%

Avg occupancy rate

€128

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

€25k

€45k

€60k

€1,952

Profit

Revenue

€31,313

Operating Expenses

€14,961

Operating Income

€16,352

Net Effective Rent

€14,400

Profit (Cash Flow)

€1,952

€3,948

Cash Investment

Renos & Furnishing

€3,857

Setup Costs

€91

Total

€3,948

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

49.45%

Payback Period Days

738