BNBCalc Short Term Rental Investment Analysis Via Andrea del Sarto, Milano, Lombardia, 20129

2 bed • 1 bath • 4 guests • $300,000

BNB

Calc

Annual Revenue

$50,952

Profit (Cash Flow)

$10,411

Cap Rate

10.2%

Annual Revenue

$50,952

AirDNA projects $225/night at 62% occupancy ($50,951). Airbtics projects $200/night at 65% occupancy ($47,481). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,749	$39,856	$69,988	$146,267
Occupancy	52%	66%	85%	91%
Nightly Rate	$118	$162	$220	$432

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BIG Attico Goldoni 2 bagni [Duomo-M4 Lin Airport]	$25,443	$120	54%	2	2	1	$74	❌	❌	✅	Y / Y	⭐️ 4.6 (59)
Spazio Stoppani - Liberty 29	$144,197	$432	89%	2	2	1	$142	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Spazio Stoppani - Liberty Nove	$17,576	$65	66%	2	2	1	$114	❌	❌	❌	Y / Y	⭐️ 4.2 (10)
Spazio Stoppani - Liberty 6	$153,648	$432	96%	2	2	1	$122	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Boutique Apartment / Milano Tiepolo	$60,390	$162	94%	2	1	1	$81	❌	❌	❌	Y / Y	⭐️ 4.8 (246)
EASY MILANO- PORTA VENEZIA - Stoppani-Eustachi	$38,711	$220	47%	2	1	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (61)
Contempora Apartments - Vanvitelli 49	$42,399	$130	83%	2	1	1	$124	❌	❌	❌	Y / Y	⭐️ 3.6 (6)
Luminoso APT in Milano Città Studi - 2 Balconi	$31,362	$87	91%	2	1	1	$78	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Flat in Città Studi	$35,509	$107	85%	2	1	2	$87	❌	❌	❌	Y / Y	⭐️ 4.5 (129)
Apartment 812	$58,822	$214	74%	2	2	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (1)
Trilocale zona Piazzale Dateo CIR 015146-CNI-01894	$24,935	$114	55%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Casa da Suite Mirena	$44,711	$211	54%	2	1	1	$92	❌	❌	❌	Y / Y	⭐️ 3.8 (4)
New Apartment: Tiepolo 1	$55,774	$172	87%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Elegant house near Città studi	$42,691	$162	72%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Luxury penthouse with a unique skyline view	$151,361	$448	90%	2	2	6	$108	❌	❌	✅	Y / Y	⭐️ 5 (13)
Zaffiro Green Heaven	$28,572	$92	82%	2	1	3	$172	❌	❌	❌	Y / N	⭐️ 4.8 (12)
Bright, quiet, cozy home in Città Studi	$42,886	$128	90%	2	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Appartamento Novelli.	$35,993	$149	66%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Contempora Apartments - Trilocale P.le Susa	$24,888	$170	40%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Light oasis with terrace in the center of Milan	$56,938	$235	63%	2	2	1	$87	❌	❌	❌	Y / Y	⭐️ 5 (13)
Trilocale centrale con terrazzo	$30,981	$157	53%	2	2	1	$53	❌	❌	✅	Y / N	⭐️ 4.5 (6)
Blue apartment	$11,665	$86	36%	2	2	15	$93	❌	❌	❌	N / N	⭐️ 4 (1)
Italianway - Plinio 64	$59,600	$154	96%	2	2	1	$95	❌	❌	✅	Y / Y	⭐️ 3.5 (14)
Big Skyview Goldoni [Duomo-M4 Lin Airport]	$29,187	$113	67%	2	2	1	$74	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
Spacious apt, Easy Access to Milan Centre	$163,500	$538	82%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 0 (0)
Elegante appartamento	$26,372	$216	32%	2	2	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (3)
Three rooms apartment behind P.ta Venezia	$19,783	$130	41%	2	1	3	$32	❌	❌	❌	N / Y	⭐️ 4 (4)
RED Charming 2-Room Apartment with 4 beds	$27,524	$94	80%	2	1	5	$0	❌	❌	❌	Y / N	⭐️ 4.2 (10)
A stone’s throw from Milan Polytechnic	$34,004	$150	60%	2	1	3	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Luxury apartment in Milan Città Studi	$43,350	$141	84%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Casa Max	$42,354	$194	58%	2	2	2	$33	❌	❌	❌	Y / N	⭐️ 5 (2)
Italianway - Amedeo D'Aosta 9	$42,783	$198	55%	2	2	1	$114	❌	❌	❌	Y / Y	⭐️ 3.4 (3)
"Diamond Haven: Two-Room Apartment with 4 beds	$39,348	$106	97%	2	1	3	$129	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Contempora Apartments - Two bedrooms Susa, 14	$20,289	$99	56%	2	2	2	$121	❌	❌	✅	Y / Y	⭐️ 0 (0)
Liberty Nove	$42,208	$220	51%	2	2	3	$87	❌	❌	❌	Y / Y	⭐️ 4.7 (0)
[Politecnico: Trilocale Luminoso da 4 a 6 persone]	$44,114	$257	44%	2	1	1	$76	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Brand new flat ready to welcome you to Milan!	$83,951	$249	90%	2	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.7 (16)

Return Metrics

13.83% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,410	$20,821	$31,232	$41,643	$52,053	$104,107	$312,323
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$319,410	$339,091	$359,050	$379,295	$399,836	$507,282	$1,040,502

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.83%

Cap Rate

10.21%

Return on Investment

29.71%

Via Andrea del Sarto Milano, Lombardia, 20129

2 bed • 1 bath • 4 guests

Purchase Price

$50,952

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 62% occupancy.Projected nightly rate is $200/night at 65% occupancy.

Occupancy Rate

Top 53% 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.

$48,573

Avg annual revenue

65%

Avg occupancy rate

$200

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

$60k

$110k

$165k

$10,411

Profit

Revenue

$50,952

Operating Expenses

$20,304

Operating Income

$30,648

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$10,411

$75,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$6,250

Closing Costs

$9,000

Total

$75,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.83%

Cap Rate

10.21%

Return on Investment

29.71%