BNBCalc Short Term Rental Rental Arbitrage Analysis Corso Vittorio Emanuele II, Milano, Lombardia,

3 bed • 3 bath • 8 guests • €0

BNB

Calc

Annual Revenue

€128,528

Profit (Cash Flow)

-€254,551

Cash on Cash Return

-4029.3%

Annual Revenue

€128,528

AirDNA projects €580/night at 81% occupancy ($171,643). Airbtics projects €440/night at 80% occupancy ($128,528). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, €440 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€69,424	€129,486	€205,091	€259,061
Occupancy	73%	82%	94%	97%
Nightly Rate	€256	€426	€590	€720

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury New Apartment close to Duomo Square	€173,467	€479	99%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (72)
Fancy Blu Duomo duplex apartment	€70,671	€213	90%	3	2	2	€82	❌	❌	❌	Y / Y	⭐️ 4.5 (268)
Sweett \| Spacious Apt. near Duomo Cathedral	€189,317	€550	93%	3	2	2	€102	❌	❌	❌	Y / Y	⭐️ 4.6 (145)
Sweett \| Elegant duplex near Teatro Alla Scala	€291,277	€814	97%	3	2	2	€82	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Sweett \| Stylish 3BR in San Babila	€136,253	€407	90%	3	2	2	€82	❌	❌	❌	Y / Y	⭐️ 4.5 (141)
milan duomo "Mi affaccio sulla piazza"	€68,681	€224	83%	3	2	1	€26	❌	✅	❌	Y / Y	⭐️ 4.5 (87)
Luxury 3 Camere da letto in Duomo. Un incanto!	€139,000	€392	97%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
The Duomo collection per 6	€81,751	€286	77%	3	2	1	€71	❌	❌	❌	Y / Y	⭐️ 4.8 (221)
Beautiful 3 bedrooms 2 bathrooms in Duomo	€85,687	€239	98%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (138)
Magnificent Penthouse Duomo - 3 bedrooms	€211,595	€584	99%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (208)
Wonderful apartment a few steps from Duomo	€249,178	€724	94%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (205)
Luxury apartment 1 minute from Duomo Cathedral	€250,511	€720	95%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (221)
Milano Manzoni-MonteNapoleone VP103 C (CIM-01046)	€148,053	€440	91%	3	2	1	€82	❌	❌	❌	Y / Y	⭐️ 4.9 (170)
The Perfect 3 Bedroom Apartment in Duomo 8 guests	€215,398	€607	97%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (53)
CORTE DEI FLORIO ALLA SCALA Luxury apartment	€117,476	€337	95%	3	2	1	€77	❌	❌	✅	Y / Y	⭐️ 5 (276)
Apartment close to Duomo	€95,858	€320	81%	3	2	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (94)
Imperiale Suites - Quadrilocale Duomo	€144,269	€469	84%	3	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (38)
Brera-magnifico trilocale epoca con terrazzo	€134,691	€438	83%	3	2	3	€82	❌	❌	❌	Y / Y	⭐️ 5 (129)
Sweett I Glorious Apt. View on the Duomo Cathedral	€203,123	€572	96%	3	2	2	€102	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Central, Luxury Penthouse 400 meters from Duomo	€91,079	€684	36%	3	2	3	€101	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Easylife - Elegant flat few steps from Duomo	€125,800	€450	75%	3	2	1	€102	❌	❌	❌	Y / Y	⭐️ 4.4 (39)
Lux Attico Palestro	€173,604	€682	69%	3	5	1	€82	❌	❌	❌	Y / Y	⭐️ 4.3 (33)
DOWNTOWN**** CityCentre Duomo - REAL SANITIZED	€144,551	€725	54%	3	2	1	€62	❌	❌	✅	Y / Y	⭐️ 5 (575)
Mauri Brera: Cosy flat near the Duomo	€34,205	€110	74%	3	1	2	€134	❌	❌	❌	Y / Y	⭐️ 3.6 (10)
DOWNTOWN***** DUOMO~ RealMilanoLux >REAL SANITIZED	€107,867	€447	65%	3	4	1	€99	❌	❌	❌	Y / Y	⭐️ 5 (332)
Contempora Apartments-Three Bedroom Flat, Turati 3	€107,769	€401	70%	3	2	2	€182	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Easylife - Luxury penthouse a few steps from Duomo	€158,175	€575	74%	3	2	1	€123	❌	❌	❌	Y / Y	⭐️ 5 (26)
Brand new Huge Center Milan - 8 pax -Visconti	€55,923	€243	61%	3	2	1	€102	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Easylife - Luxury stay in Buenos Aires	€71,987	€258	74%	3	2	1	€102	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Porta Venezia Apartament	€35,960	€139	69%	3	1	1	€51	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Amazing-3 Bedrooms Apartment-Duomo Center	€254,796	€733	95%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
comfortable e comodità in centro a Milano	€64,819	€400	42%	3	2	2	€102	❌	✅	❌	Y / Y	⭐️ 5 (23)
Cà Brera	€131,463	€414	86%	3	2	1	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (98)
Milano City Apartments - Amazing Apt - Pta Venezia	€106,174	€332	85%	3	2	2	€122	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Milan Chic Luxury Apartments-hosted by Sweetstay	€55,796	€186	77%	3	2	2	€162	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Incantevole appartamento nel cuore di Brera 160m2	€176,190	€696	69%	3	2	2	€51	❌	❌	✅	Y / Y	⭐️ 5 (152)
Easylife – Wonderful four-room apartment in the heart of Milan's historic center	€186,174	€667	75%	3	2	1	€154	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Luxury Modern Flat In City Center	€43,767	€158	75%	3	4	3	€30	❌	✅	❌	Y / Y	⭐️ 4.8 (209)
Italianway - Orti 5	€66,083	€242	72%	3	2	1	€94	❌	❌	❌	Y / Y	⭐️ 4 (16)
Milan Lux Apartment-Hosted by Sweetstay	€74,194	€251	77%	3	2	2	€162	❌	❌	❌	Y / Y	⭐️ 3.9 (6)

Return Metrics

-4,029.32% 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)	-€254,551	-€509,102	-€763,653	-€1,018,204	-€1,272,755	-€2,545,511	-€7,636,535
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	-€254,551	-€509,102	-€763,653	-€1,018,204	-€1,272,755	-€2,545,511	-€7,636,535

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4,029.32%

Payback Period Days

Return on Investment

-4,029.32%

Corso Vittorio Emanuele II Milano, Lombardia

3 bed • 3 bath • 8 guests

Monthly Rent

€128,528

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €580/night at 81% occupancy ($171,643.7). Airbtics projects €590/night at 80% occupancy ($128,528).

Occupancy Rate

Top 51% 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.

€137,988

Avg annual revenue

80%

Avg occupancy rate

€477

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

€35k

€115k

€200k

€290k

-€254,551

Profit

Revenue

€128,528

Operating Expenses

€23,080

Operating Income

€105,449

Net Effective Rent

€360,000

Profit (Cash Flow)

-€254,551

€6,317

Cash Investment

Renos & Furnishing

€6,223

Setup Costs

€95

Total

€6,317

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-4,029.32%

Payback Period Days