BNBCalc Short Term Rental Investment Analysis 67 Foro Buonaparte, Milano, Lombardia, 20121

1 bed • 1 bath • 2 guests • €300,000

BNB

Calc

Annual Revenue

€54,629

Profit (Cash Flow)

€22,373

Cap Rate

12.8%

Annual Revenue

€54,629

AirDNA projects €194/night at 77% occupancy ($54,628). Airbtics projects €213/night at 75% occupancy ($58,477). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 77% occupancy rate, €194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€32,241	€58,456	€78,825	€110,271
Occupancy	61%	78%	83%	97%
Nightly Rate	€142	€202	€255	€306

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish Apartament near Duomo	€50,612	€139	98%	1	2	1	€15	❌	❌	✅	Y / Y	⭐️ 4.5 (169)
Welcome Lux Appartment (vicino a Duomo di Milano)	€49,314	€217	62%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (109)
A Castle View in Central Historic Milan	€50,897	€142	96%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.9 (174)
Appartamento in piazza Castello a Milano	€32,559	€150	59%	1	1	3	€83	❌	❌	❌	Y / Y	⭐️ 4.7 (116)
Milan Royal Suites- Castello Ampio Bilocale	€39,144	€129	83%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.7 (32)
Duomo City Center stylish apt! Self Check-In	€32,105	€110	78%	1	1	2	€67	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
Castello Duomo Milano by Mc.Holiday	€43,430	€114	100%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
💕😊💁🕍Close 2 Duomo & Quiet 13	€62,126	€217	76%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Studio Loft in Central Milan with Triple Balcony	€37,977	€110	94%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (133)
Quiet closed to Duomo 7	€64,086	€222	77%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Apartment in historic building	€35,843	€125	78%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (304)
Charming close to Duomo (10)	€67,644	€216	83%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
LUXURY Apartment Milano Centro	€52,278	€142	100%	1	1	2	€63	❌	❌	✅	Y / Y	⭐️ 4.8 (232)
MagnoliaApartments - 16 Meravigli Duomo	€60,479	€204	80%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Numa \| Maisonette near Piazza del Duomo	€166,470	€529	86%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Numa \| Charming Studio for 2 near Piazza del Duomo	€85,230	€382	61%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Numa \| Deluxe Apartment near Piazza del Duomo	€30,830	€281	30%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Numa \| Duplex Apartment near Piazza del Duomo	€44,733	€298	41%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Gemma preziosa tra Castello Sforzesco e Duomo	€71,468	€237	81%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
[Castello - Apartment] Duomo - Brera	€46,847	€158	80%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.8 (142)
Milan Royal Suites - Duomo Bilocale	€88,718	€263	92%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Numa \| Deluxe Apartment near Piazza del Duomo	€63,118	€283	61%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Cozy Apartment near Duomo/Castello	€49,249	€161	81%	1	1	2	€83	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Numa \| Classic Suite near Piazza del Duomo	€83,467	€296	77%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (1)
Meravigli Duomo Suite 2	€37,684	€208	48%	1	1	2	€78	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Monolocale seminterrato palazzo fronte Castello	€24,344	€79	82%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.7 (56)
Easylife-Cozy apartment just steps from the Duomo	€55,942	€193	77%	1	1	1	€83	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Casa Enrico	€59,608	€201	80%	1	1	3	€52	❌	❌	❌	N / Y	⭐️ 4.9 (31)
Numa \| Cozy Double Room near Piazza del Duomo	€66,001	€384	47%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Gem with garden in historical center	€65,734	€229	77%	1	1	1	€95	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Meravigli Duomo Suite 4	€41,611	€189	58%	1	1	2	€78	❌	❌	❌	Y / Y	⭐️ 4.7 (97)
One Suite Meravigli - 5 mins from DUOMO	€36,697	€151	62%	1	1	2	€78	❌	❌	❌	Y / Y	⭐️ 4.7 (108)
Beautiful Loft in the heart of Milan	€34,671	€110	85%	1	1	3	€52	❌	❌	❌	N / Y	⭐️ 4.9 (107)
VITABELLA CLOSE 2 DUOMO	€54,304	€214	67%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.6 (138)
Castello Sforzesco Suites by Brera Apartments	€49,540	€294	46%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
SUITE 11 NEAR DUOMO	€37,667	€104	97%	1	1	1	€15	❌	✅	✅	Y / Y	⭐️ 4.5 (198)
Nirone - Nirone	€43,701	€181	61%	1	1	1	€108	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Luxury Apt Castello Sforzesco-Brera	€169,871	€462	100%	1	2	2	€84	❌	❌	❌	Y / Y	⭐️ 5 (7)
Ricasoli Castello - Appartamento Centro Storico	€72,786	€252	78%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (58)
Centro storico-Cadorna-Metro	€51,180	€166	83%	1	1	1	€41	❌	❌	✅	Y / Y	⭐️ 5 (58)

Return Metrics

31.04% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€22,373	€44,746	€67,119	€89,492	€111,865	€223,730	€671,191
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999	€239,999
Down Payment	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000	€60,000
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€331,373	€363,016	€394,937	€427,144	€459,647	€626,905	€1,399,369

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.04%

Cap Rate

12.79%

Return on Investment

49.39%

67 Foro Buonaparte Milano, Lombardia, 20121

1 bed • 1 bath • 2 guests

Purchase Price

164

Airbnb Investor Score

€22,373

Annual Profit

12.8%

Cap Rate

31.0%

Cash on Cash

€54,629

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €194/night at 77% occupancy.Projected nightly rate is €213/night at 75% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

€57,749

Avg annual revenue

75%

Avg occupancy rate

€213

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

€25k

€70k

€120k

€170k

€22,373

Profit

Revenue

€54,629

Operating Expenses

€16,256

Operating Income

€38,373

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€22,373

€72,066

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€3,066

Closing Costs

€9,000

Total

€72,066

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.04%

Cap Rate

12.79%

Return on Investment

49.39%