BNBCalc Short Term Rental Rental Arbitrage Analysis 7 Via Aurelio Saffi, Milano, Lombardia, 20123

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€54,154

Profit (Cash Flow)

€22,069

Cash on Cash Return

1342.3%

Annual Revenue

€54,154

AirDNA projects €155/night at 80% occupancy ($45,405). Airbtics projects €166/night at 78% occupancy ($47,414). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, €198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€33,808	€46,357	€64,150	€89,878
Occupancy	66%	79%	89%	97%
Nightly Rate	€136	€155	€191	€246

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa 50 Cadorna	€29,720	€83	96%	1	1	2	€64	❌	❌	❌	Y / Y	⭐️ 5 (260)
Italianway - Vincenzo Monti 32	€40,860	€142	74%	1	1	1	€81	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Art Around In Monti House	€62,157	€263	62%	1	1	2	€99	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cozy apartment downtown Milan	€37,525	€105	97%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (355)
Italianway - Vincenzo Monti 29 A	€69,305	€188	96%	1	1	1	€140	❌	❌	❌	Y / Y	⭐️ 5 (38)
Italianway - The B Village Superior - 5Y	€32,368	€149	57%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 0 (1)
Italianway - The B Village Business - 10	€41,810	€146	75%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 4 (3)
Italianway - The B Village Superior - 23	€53,229	€180	77%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 0 (1)
Luxury Duplex Corso Magenta Milano 4PAX-WIFI	€46,178	€156	79%	1	1	1	€89	❌	❌	✅	Y / Y	⭐️ 4.5 (86)
Luxury & design in Cadorna area!	€49,269	€198	67%	1	1	1	€79	❌	❌	❌	Y / Y	⭐️ 5 (3)
Milan Royal Suites - Castello Ampio Bilocale	€67,987	€204	91%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Italianway - Cadorna 10 Mono A	€59,256	€175	89%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4 (8)
Luxury Duplex Corso Magenta Milano 4PAX-WIFI-Tasso	€48,904	€161	80%	1	1	1	€89	❌	❌	✅	Y / Y	⭐️ 5 (64)
Calmo e Prestigioso appartamento in Milano Centro.	€24,200	€130	51%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (231)
Elegante Open Space-Cenacolo-	€46,710	€143	88%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (87)
[Real JEWEL in Milano®] Cadorna	€47,837	€218	58%	1	1	1	€45	❌	❌	✅	Y / Y	⭐️ 4 (4)
Easylife - Elegant studio apartment in Corso Magenta	€86,121	€277	84%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4 (14)
Easylife - Residenza con terrazzo in Sant’Ambrogio	€51,938	€166	83%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 5 (21)
Le Scuderie di Sant'Ambrogio	€34,750	€117	78%	1	1	1	€118	❌	❌	❌	Y / Y	⭐️ 5 (121)
Duomo Cadorna - Modern with A/C	€57,220	€157	96%	1	1	1	€53	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Duomo-Cadorna 5 min away from the subway	€51,833	€144	95%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Bright penthouse attic in the heart of Milan	€65,474	€175	100%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (200)
Easylife - Relax in an intimate and quiet apartment just a stone's throw from Sforza Castle.	€53,761	€162	89%	1	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4 (21)
Ampio bilocale stazione Cadorna	€91,911	€246	100%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 0 (1)
Central Loft in beatiful palace Metro M1 at 20 mt	€23,168	€102	60%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (77)
easyhomes-Vincenzo Monti	€31,063	€120	71%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Beautiful apartment in S.ta Maria delle Grazie	€40,296	€140	75%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
House in the historic center Milan, Conciliazione	€41,656	€138	81%	1	1	3	€44	❌	❌	❌	Y / Y	⭐️ 5 (90)
Splendido bilocale a un passo da stazione Cadorna	€77,938	€208	100%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 5 (4)
Nuovissimo bilocale vicino alla stazione Cadorna	€121,486	€326	100%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 0 (1)
Apartment in historic building	€34,238	€126	74%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (309)
Appartamento Cadorna	€27,804	€96	79%	1	1	2	€25	❌	❌	✅	N / Y	⭐️ 5 (15)
Luxury apartament in Cadorna (Duomo MXP Express)	€68,251	€221	83%	1	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Ariosto Elegant Apartment - near M1	€51,302	€189	74%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 0 (1)
Easylife - Cozy studio apartment in Corso Magenta	€42,650	€142	80%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Casa da Suite Cadorna A - B	€60,491	€249	64%	1	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Centre: Elegant and Cozy Apartment	€28,899	€133	59%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (71)
Casa da Suite Cadorna B	€26,957	€107	65%	1	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4.3 (32)
Appartamento Corso Magenta Cenacolo	€24,895	€142	45%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
DA VINCI SUITE - Il cuore della Milano di Leonardo	€38,636	€154	66%	1	1.5	1	€45	❌	❌	❌	Y / Y	⭐️ 5 (66)

Return Metrics

1,342.31% 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)	€22,068	€44,137	€66,205	€88,274	€110,342	€220,685	€662,056
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	€22,068	€44,137	€66,205	€88,274	€110,342	€220,685	€662,056

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,342.31%

Payback Period Days

Return on Investment

1,342.31%

7 Via Aurelio Saffi Milano, Lombardia, 20123

1 bed • 1 bath • 4 guests

Monthly Rent

€54,154

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €155/night at 80% occupancy.Projected nightly rate is €166/night at 78% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

€49,751

Avg annual revenue

78%

Avg occupancy rate

€166

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

€20k

€55k

€85k

€120k

€22,069

Profit

Revenue

€54,154

Operating Expenses

€11,686

Operating Income

€42,469

Net Effective Rent

€20,400

Profit (Cash Flow)

€22,069

€1,644

Cash Investment

Renos & Furnishing

€1,552

Setup Costs

€92

Total

€1,644

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,342.31%

Payback Period Days