BNBCalc Short Term Rental Investment Analysis Largo dei Gelsomini, Milano, Lombardia, 20146

1 bed • 1 bath • 1 guests • €120,000

BNB

Calc

Annual Revenue

€24,900

Profit (Cash Flow)

€11,874

Cap Rate

10.6%

Annual Revenue

€24,900

AirDNA projects €82/night at 68% occupancy ($20,347). Airbtics projects €96/night at 71% occupancy ($24,899). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, €96 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,900	€23,332	€35,342	€44,498
Occupancy	56%	75%	86%	93%
Nightly Rate	€70	€83	€108	€126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento Gelsomini M4	€20,258	€65	83%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cozy 1-room Studio in Giambellino	€17,735	€67	70%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (66)
Casetta delle Rose 015146-CNI-02188	€12,385	€58	57%	1	1	2	€28	❌	❌	❌	N / Y	⭐️ 4.5 (145)
Comodo al centro, zona Lorenteggio/Frattini	€21,876	€73	80%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (67)
Tulipani 19 - Flower District	€41,038	€111	97%	1	1	1	€85	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Moderno e accogliente appartamento in Milano	€21,616	€61	93%	1	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (68)
Appartamento M4 Frattini Duomo-Tortona-NavigliArea	€23,032	€71	86%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (32)
Spacious two-room apt in the flower district	€25,690	€74	89%	1	1	1	€33	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
Bilocale "Dalla Marty" comodo accogliente a Milano	€26,064	€83	86%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (79)
MILANO - The Bright House	€23,470	€118	53%	1	1	1	€33	❌	❌	❌	Y / Y	⭐️ 5 (205)
OrangeChic - only 15 minutes by Metro from Duomo!	€32,168	€99	88%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (340)
Il nido di Ely nel Quartiere dei Fiori	€17,467	€56	79%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (50)
Casa Fiore - 1 minuto dalla metropolitana linea 4	€23,295	€82	73%	1	1.5	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Bright Apartment [Relax & Comfort]	€21,549	€71	80%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (103)
Appartamento Trilocale a Milano	€15,388	€98	43%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Frattini Comfy Family Home	€40,156	€118	91%	1	1	1	€36	❌	❌	❌	N / N	⭐️ 4 (4)
VivimiHome -Fiordalisi Home a 3 minuti dalla Metro	€31,041	€108	76%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (23)
[Duomo 10 minuti]Attico con terrazzo #lecasediluca	€29,035	€102	76%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (79)
Modern Apartment w/ Private Balcony Sleeps 5	€32,962	€118	73%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy one bedroom close to Navigli and Tortona	€22,311	€70	80%	1	1	4	€192	❌	❌	❌	Y / Y	⭐️ 0 (1)
Lovely apartment with balcony in Milano City	€22,991	€360	17%	1	2	5	€14	❌	❌	❌	Y / Y	⭐️ 4 (1)
LOFT D'ARTISTA	€20,988	€98	54%	1	2	5	€48	❌	❌	❌	Y / Y	⭐️ 5 (29)
Grazioso bilocale in Milano	€17,067	€83	52%	1	1	31	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Appartamento Luminoso con Terrazzo	€32,785	€134	62%	1	1	2	€67	❌	❌	❌	N / N	⭐️ 0 (0)
Biancospini 13 - Flower District	€35,054	€104	87%	1	1	1	€85	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Luxury studio - Near Navigli-WIFI&AIR CONDITIONING	€13,824	€55	67%	1	1	2	€40	❌	❌	❌	N / Y	⭐️ 4.5 (116)
A casa di Silvia - Vespri Siciliani	€29,023	€79	99%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Bilocale con box, metro Linate-centro città	€14,219	€92	42%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Naviglio Grande Apartment	€26,956	€145	49%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Frattini House M4	€16,550	€81	54%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (61)
L’apartament del Cerutti Gino - Navigli, San Siro	€22,636	€105	59%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Appartamento "Libellule" a Milano	€13,599	€55	66%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (248)
Appartamento a Milano	€21,290	€71	79%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (9)
Luxury studio - Near Tortona Fashion District 2	€14,725	€57	69%	1	1.5	2	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Casina colorata	€15,076	€43	94%	1	1	2	€24	❌	❌	✅	Y / N	⭐️ 5 (2)
Moderno e confortevole con garage privato	€44,409	€125	97%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (115)
Nuovissimo Appartamento Navigli	€27,912	€100	74%	1	1	31	€38	❌	❌	✅	Y / Y	⭐️ 5 (6)
Appartamento Milano	€33,591	€155	56%	1	1	3	€48	❌	❌	❌	Y / N	⭐️ 0 (0)
Chic sun-drenched Milan Flat near Navigli	€19,434	€121	44%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Grazioso bilocale ottima ubicazione!	€24,189	€81	80%	1	1	2	€33	❌	❌	❌	Y / Y	⭐️ 4.9 (61)

Return Metrics

9.39% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€11,873	€23,747	€35,621	€47,495	€59,369	€118,738	€356,216
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000
Property Appreciation	€3,600	€7,308	€11,127	€15,061	€19,112	€41,269	€171,271
Total Return	€135,473	€151,055	€166,748	€182,556	€198,482	€280,008	€647,488

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.39%

Cap Rate

10.64%

Return on Investment

12.24%

Largo dei Gelsomini Milano, Lombardia, 20146

1 bed • 1 bath • 1 guests

Purchase Price

115

Airbnb Investor Score

€11,873

Annual Profit

10.6%

Cap Rate

9.4%

Cash on Cash

€24,900

Annual Revenue

BNBCalc predicts this property will get $96 per night with 71% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€24,121

Avg annual revenue

71%

Avg occupancy rate

€96

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

€20k

€35k

€45k

€11,874

Profit

Revenue

€24,900

Operating Expenses

€12,126

Operating Income

€12,774

Mortgage & Taxes

€900

Profit (Cash Flow)

€11,874

€122,808

Cash Investment

Down Payment

€120,000

Renos & Furnishing

€2,808

Total

€122,808

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.39%

Cap Rate

10.64%

Return on Investment

12.24%