BNBCalc Short Term Rental Investment Analysis Via Alfredo Catalani, Milano, Lombardia, 20131

1 bed • 1 bath • 2 guests • €200,000

BNB

Calc

Annual Revenue

€38,110

Profit (Cash Flow)

€13,098

Cap Rate

11.9%

Annual Revenue

€38,110

AirDNA projects €99/night at 62% occupancy ($22,441). Airbtics projects €139/night at 57% occupancy ($28,963). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 73% occupancy rate, €143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,044	€24,486	€38,939	€77,401
Occupancy	41%	59%	73%	85%
Nightly Rate	€91	€111	€143	€245

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Little Santorini, BuenosAires Street - Loreto	€36,679	€101	97%	1	1	1	€41	❌	❌	✅	Y / Y	⭐️ 5 (139)
Mr. Doyle Apartment Catalani	€32,702	€139	62%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (19)
Modern Apartment, centro Piola	€16,381	€111	38%	1	1	2	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Nice apartment with terrace	€25,843	€109	64%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (45)
Casa da Suite Perfecta B-C	€38,005	€228	43%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4.2 (13)
Trilocale super moderno	€77,006	€263	80%	1	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Mansarda Studiorum	€13,315	€74	47%	1	1	2	€12	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Bilocale Metro MM2 Piola	€36,622	€141	70%	1	1	2	€30	❌	❌	❌	N / N	⭐️ 4.7 (45)
Beautiful & quiet flat near Loreto	€23,729	€72	89%	1	1	3	€10	❌	❌	✅	Y / Y	⭐️ 4.8 (296)
Easylife -Spacious and cozy one-bedroom apartment in Lambrate area	€27,501	€119	60%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
BRIGHT RED & BLUE loft in MILAN	€16,525	€93	47%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Bilocale a due passi dal centro	€24,661	€142	46%	1	1	90	€31	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Brand New Loft in Milan friendly neighborhood	€19,107	€102	49%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Design Flat 15' Central station/City center	€29,790	€127	63%	1	1	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (34)
Casa da Suite Perfecta A-D	€22,095	€149	37%	1	1	1	€71	❌	❌	❌	Y / Y	⭐️ 3.8 (10)
Youhosty - Accademia53 primo	€86,565	€382	61%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
apartment near Loreto	€43,650	€139	85%	1	1	1	€15	❌	❌	❌	Y / N	⭐️ 0 (0)
appartamento la vicky	€17,577	€114	42%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Appartamento atelier incantevole: Milano	€75,320	€243	84%	1	1	3	€103	❌	❌	❌	Y / N	⭐️ 4.5 (23)
Stylish & Cozy apt in Milan	€15,340	€98	37%	1	1	2	€83	❌	❌	✅	Y / N	⭐️ 4.9 (13)
Silenzioso con vista sui cortili	€14,435	€98	39%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Cozy Flat in Milan	€27,666	€92	81%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Piola 13	€17,114	€69	66%	1	1	1	€21	❌	❌	✅	Y / N	⭐️ 3 (3)
Ampio bilocale zona Casoretto	€15,954	€87	48%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.6 (24)
Ampére Milan	€28,073	€133	56%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 3.9 (10)
Il chiostro città studi	€21,176	€84	69%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Appartamento vicino alla metro	€12,614	€91	36%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 0 (0)
come a casa! Loreto-città studi	€27,371	€104	72%	1	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Ampère Apartment: refurbished flat in Città Studi	€36,786	€152	65%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (22)
Art Déco Apartment Close to the Metro	€36,880	€113	88%	1	1	3	€51	❌	❌	✅	Y / Y	⭐️ 5 (40)
Cozy apartment in the heart of Milan	€12,893	€81	42%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Sweet home in Città Studi	€14,405	€67	59%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
MARY House - Città Studi	€28,312	€78	99%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Elegante appartamento città studi a 9 min da MM2	€46,037	€381	33%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (7)
Appartamento Porpora 109 - Affitti Brevi Italia	€28,955	€94	81%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 3.2 (4)
Monolocale con terrazza privata	€16,857	€57	77%	1	1	2	€46	❌	❌	❌	N / N	⭐️ 4.3 (10)

Return Metrics

26.7% 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)	€13,097	€26,195	€39,293	€52,391	€65,489	€130,978	€392,935
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€219,097	€238,375	€257,838	€277,493	€297,344	€399,761	€878,388

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.7%

Cap Rate

11.88%

Return on Investment

44.69%

Via Alfredo Catalani Milano, Lombardia, 20131

1 bed • 1 bath • 2 guests

Purchase Price

145

Airbnb Investor Score

€13,097

Annual Profit

11.9%

Cap Rate

26.7%

Cash on Cash

€38,110

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €99/night at 62% occupancy ($22,441.68). Airbtics projects €139/night at 57% occupancy ($28,963).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€28,045

Avg annual revenue

57%

Avg occupancy rate

€139

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

€35k

€60k

€90k

€13,098

Profit

Revenue

€38,110

Operating Expenses

€14,346

Operating Income

€23,764

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€13,098

€49,038

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€3,038

Closing Costs

€6,000

Total

€49,038

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.7%

Cap Rate

11.88%

Return on Investment

44.69%