BNBCalc Short Term Rental Investment Analysis Residenza Cedri, Segrate, Lombardia, 20054

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€33,770

Profit (Cash Flow)

€19,983

Cap Rate

Infinity%

Annual Revenue

€33,770

AirDNA projects €98/night at 72% occupancy ($25,850). Airbtics projects €138/night at 67% occupancy ($33,770). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, €138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,379	€34,278	€54,330	€70,151
Occupancy	51%	70%	86%	91%
Nightly Rate	€95	€130	€168	€205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ospedale San Raffaele Trilocale	€32,771	€96	92%	2	1	6	€53	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Vera Project Apartment	€103,193	€350	80%	2	1	1	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
LUX Apartment Milano Lambrate Metro M2	€56,735	€194	80%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
Silenzioso, ideale per famiglie	€13,837	€63	58%	2	1	1	€30	❌	❌	✅	N / Y	⭐️ 4.6 (108)
Friends - Family Apartment (subway-S.Raffaele)	€29,407	€157	48%	2	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
CASA CRI&ELI: super trilocale x5 con terrazzo	€36,929	€148	65%	2	1	1	€81	❌	❌	✅	Y / Y	⭐️ 5 (2)
Meneghina House	€22,833	€83	73%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Milan To Sleep- Apartment Right	€27,852	€128	57%	2	1	1	€51	❌	❌	❌	N / Y	⭐️ 5 (6)
Ampio Loft su due livelli con giardino	€35,858	€142	68%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Charming 2 bedroom flat in Milan	€47,357	€144	88%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (93)
HOUSING32 - APARTMENTS TR4	€38,939	€190	56%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (69)
Mi affaccio sulla piazza	€38,521	€124	85%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (157)
Casa Meucci	€13,800	€99	37%	2	1	3	€10	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa da Suite Martesana	€13,710	€72	46%	2	1	1	€87	❌	❌	❌	Y / Y	⭐️ 2.9 (6)
Perfect for Friends and Families!!!	€21,253	€66	86%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (295)
Alessia's Flat - Caroli	€25,844	€76	90%	2	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Splendid 3-room flat + balconies 4min from metro	€26,332	€132	53%	2	1	2	€66	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Apartment with large balcony	€68,090	€182	99%	2	1	1	€51	❌	❌	✅	Y / Y	⭐️ 5 (3)
TWO SPACIOUS BEDROOMS 1 MINUTE TO METRO STOP	€30,446	€88	92%	2	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
Appartamento Tanaro 7 - Affitti Brevi Italia	€34,736	€140	65%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Luminoso Trilocale vicino al San Raffaele	€31,166	€94	91%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Dolcevita - ideal for family 2 min from metro stop	€36,361	€109	90%	2	1	2	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (131)
Milan Apartment - Città Studi: 75mq for you	€19,546	€102	50%	2	1	2	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Cozy flat in Milano to stay at home	€25,305	€199	33%	2	1	1	€30	❌	❌	❌	Y / N	⭐️ 4.7 (34)
Elegant and luxurious for 5	€25,996	€205	32%	2	1	3	€57	❌	✅	✅	Y / Y	⭐️ 4.8 (129)
-5 minutes metro-apartment DE Rosa max 6 people	€66,596	€210	86%	2	1	5	€64	❌	❌	✅	Y / Y	⭐️ 4.2 (19)
PrimoPiano - Tolmezzo	€23,214	€64	97%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Cozy Apartment near Lambrate station	€28,731	€143	55%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Ottimo per famiglie e gruppi di amici	€27,531	€164	46%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (21)
Appartamento con piscina	€22,025	€78	70%	2	1	1	€66	✅	❌	✅	Y / N	⭐️ 3 (2)
Cosy and lovely flat with view on nature	€31,176	€188	44%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Casa Giorgia, new apartment	€35,349	€124	78%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy flat in Milan, in the Martesana district.	€42,008	€153	74%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Casa della Commenda	€39,337	€129	83%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Renovated family flat with terrace for 6 people	€28,926	€221	33%	2	2	3	€61	❌	✅	✅	Y / Y	⭐️ 4.8 (58)
Modern and elegant flat with terrace for 6 persons	€28,460	€223	32%	2	2	3	€61	❌	❌	✅	Y / Y	⭐️ 4.8 (152)
Loft Sottolalbero, un'oasi di quiete a Milano	€24,151	€120	52%	2	2	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (15)
Casa Atene _ Milano	€43,849	€146	80%	2	2	2	€68	❌	❌	❌	Y / Y	⭐️ 5 (1)
Milano-Rubattino Comfy APT - with 2 Terrace	€28,520	€86	86%	2	2	1	€85	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
Housing32 Apartments - TR3	€32,668	€126	71%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (25)

Return Metrics

433.59% 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)	€19,983	€39,966	€59,950	€79,933	€99,917	€199,834	€599,504
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	€19,983	€39,966	€59,950	€79,933	€99,917	€199,834	€599,504

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

433.59%

Cap Rate

∞%

Return on Investment

433.59%

Residenza Cedri Segrate, Lombardia, 20054

2 bed • 2 bath • 6 guests

Purchase Price

€33,770

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €98/night at 72% occupancy.Projected nightly rate is €138/night at 67% occupancy.

Occupancy Rate

Top 53% 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.

€33,038

Avg annual revenue

68%

Avg occupancy rate

€135

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

€15k

€40k

€70k

€105k

€19,983

Profit

Revenue

€33,770

Operating Expenses

€13,787

Operating Income

€19,983

Mortgage & Taxes

€0

Profit (Cash Flow)

€19,983

€4,609

Cash Investment

Down Payment

€0

Renos & Furnishing

€4,609

Closing Costs

€0

Total

€4,609

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

433.59%

Cap Rate

∞%

Return on Investment

433.59%