BNBCalc Short Term Rental Rental Arbitrage Analysis 7 Via Renato Serra, Rho, Lombardia, 20017

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€18,703

Profit (Cash Flow)

-€4,298

Cash on Cash Return

-137.9%

Annual Revenue

€18,703

AirDNA projects €95/night at 54% occupancy ($18,703). Airbtics projects €98/night at 61% occupancy ($21,761). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 54% occupancy rate, €95 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,345	€20,700	€29,304	€40,979
Occupancy	49%	61%	76%	87%
Nightly Rate	€73	€91	€102	€125

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Le Caveau Stefy Rho Fiera-free Wi-Fi	€7,398	€36	55%	1	2	3	€36	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
Le Caveau Victor monolocale -20”Mil-Galeazzi-Wi-fi	€10,787	€72	40%	1	2	3	€36	❌	❌	❌	N / Y	⭐️ 4.7 (23)
Pretty Little Loft	€37,013	€117	84%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
RHO FIERA La casa in corte	€17,077	€77	59%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Stefano Rho Apartament Near Rho-Fiera and Milano	€26,111	€80	84%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (150)
Gegix's House Rho	€20,490	€82	65%	1	1	1	€27	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Appartamento Rho Centro	€18,039	€72	66%	1	1	2	€21	❌	❌	❌	Y / N	⭐️ 5 (58)
Splendid Rho Fiera apartment	€24,053	€119	55%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
elegant room with terrace	€16,711	€101	45%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (8)
Rho la casa a spirale	€21,378	€73	78%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Apartment in the center of Rho in typical court	€21,741	€86	66%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 4.8 (45)
Fiera Milano Giardino privato - Rho	€15,717	€83	50%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
FIERA RHO/MI CENTRO STORICO DOLCE RISVEGLIO 2	€23,220	€67	93%	1	1	3	€21	❌	❌	✅	Y / Y	⭐️ 5 (82)
Rho Comfort Home [Fiera; Milano]	€23,776	€92	69%	1	1	1	€30	❌	❌	✅	N / Y	⭐️ 5 (51)
Intero appartamento Rho Centro	€23,684	€93	69%	1	1	3	€26	❌	❌	❌	Y / Y	⭐️ 5 (39)
Rho Fiera - Apartment near the Rho Exhibition	€21,794	€67	87%	1	1	3	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Home Bijoux	€21,147	€95	59%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 4 (5)
Studio Rho -Fiera Milano	€24,076	€106	61%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Bnbook Residence Locatelli-Bilo3	€23,552	€93	66%	1	1	7	€112	❌	❌	❌	Y / Y	⭐️ 5 (3)
Pepp's House-two-room apartment with large bedroom	€14,692	€80	49%	1	1	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (11)
Appartamento "BETA"	€56,164	€248	62%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (2)
NMN's House - Bilocale zona centro/stazione	€16,025	€77	57%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Appartamento "ALFA"	€48,716	€229	58%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (1)
Modern Loft Rho Fiera Milano	€22,448	€63	97%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 5 (5)
Sabrina Apartments Rho-Centro Parcheggio e Fiera	€20,768	€73	76%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 5 (64)
Bilocale in centro a Rho (Mi)- Milano	€9,233	€72	35%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.3 (56)
Rho Home - Codice struttura T04183	€12,768	€105	32%	1	1	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (7)
a casa di Mauro	€70,044	€206	93%	1	1	5	€0	❌	❌	❌	N / N	⭐️ 3.5 (2)
Bnbook Bilo Conciliazione	€28,426	€100	78%	1	1	7	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
B&B Rho Fiera Milano - Free Wi-Fi	€25,678	€95	71%	1	1	1	€49	❌	❌	✅	N / Y	⭐️ 5 (8)
Appartamento in centro a Rho	€17,992	€102	48%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 4.7 (6)
Charming apartment in the center of Rho	€21,459	€100	58%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (24)
Appartamento in Corte	€32,625	€89	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Bilocale a due passi da Milano vicino al la fiera	€12,106	€56	38%	1	1	2	€154	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Incantevole Appartamento Panoramico (+ garage)	€35,009	€124	77%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (44)
Tutti i comfort in centro città	€21,359	€90	63%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Appartamento in centro a Rho	€25,490	€137	51%	1	1	31	€0	❌	❌	❌	Y / N	⭐️ 0 (2)

Return Metrics

-137.85% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€4,298	-€8,596	-€12,894	-€17,193	-€21,491	-€42,982	-€128,947
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	-€4,298	-€8,596	-€12,894	-€17,193	-€21,491	-€42,982	-€128,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-137.85%

Payback Period Days

Return on Investment

-137.85%

7 Via Renato Serra Rho, Lombardia, 20017

1 bed • 1 bath • 2 guests

Monthly Rent

€18,703

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €95/night at 54% occupancy ($18,703.48). Airbtics projects €98/night at 61% occupancy ($21,761).

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€22,889

Avg annual revenue

61%

Avg occupancy rate

€98

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

-€4,298

Profit

Revenue

€18,703

Operating Expenses

€11,002

Operating Income

€7,702

Net Effective Rent

€12,000

Profit (Cash Flow)

-€4,298

€3,118

Cash Investment

Renos & Furnishing

€3,023

Setup Costs

€95

Total

€3,118

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-137.85%

Payback Period Days