BNBCalc Short Term Rental Rental Arbitrage Analysis Via Angelo Maj, Milano, Lombardia, 20135

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€30,762

Profit (Cash Flow)

€4,607

Cash on Cash Return

157.9%

Annual Revenue

€30,762

AirDNA projects €115/night at 60% occupancy ($25,284). Airbtics projects €130/night at 65% occupancy ($30,762). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, €130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,139	€31,857	€43,860	€57,550
Occupancy	52%	70%	78%	84%
Nightly Rate	€99	€122	€150	€182

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Milano Loft	€24,119	€146	45%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Milan Center Apartment Studios 101 - Porta romana	€26,955	€87	84%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (26)
Short rent milan .	€21,929	€139	43%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Milan Center Apartments Studios 104 -Porta Romana	€28,663	€142	54%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 0 (1)
Mediolanum Loft36	€14,468	€98	38%	1	1	1	€44	❌	❌	✅	Y / Y	⭐️ 5 (162)
MAJestic HOME	€30,034	€122	67%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
[Porta Romana 80MQ] Luminoso Luxury Duomo a 10 min	€37,609	€114	88%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (45)
LibiaPrimavera: elegante accogliente porta romana	€33,811	€117	76%	1	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (103)
LibiaAutunno new modern cool in porta romana	€27,647	€114	63%	1	1	2	€58	❌	❌	✅	Y / Y	⭐️ 5 (33)
Milan Center Apartments Studios 103-Porta Romana	€31,555	€182	47%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (8)
Zona centrale di Milano, splendido bilocale	€21,796	€98	61%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Beautiful open space with terrace	€23,811	€84	72%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (204)
Italianway - Umbria 50 B	€32,315	€122	68%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 0 (2)
Libia Flexyrent A.C. WiFi.	€40,541	€218	48%	1	1	1	€75	❌	❌	❌	Y / Y	⭐️ 5 (12)
Milan center apartment Studios 102 - Porta Romana	€41,132	€119	94%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (6)
Short rent milan	€28,698	€138	57%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Milan Center Apartments Studios 105 -Porta Romana	€43,482	€159	74%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 0 (1)
Monolocale con cucina a vista	€31,839	€150	58%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Monolocale con terrazza	€38,979	€133	80%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Porta Romana Suite di Charme	€27,816	€99	76%	1	1	2	€20	❌	✅	❌	Y / Y	⭐️ 5 (6)
Keys of Italy - Umbria 50 / Your modern Hut	€38,151	€129	81%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
[Porta romana] 10min Duomo AvocadoHouse	€52,544	€161	87%	1	2	1	€72	❌	✅	✅	Y / Y	⭐️ 5 (56)
Chic Milano: Appartamento nel Cuore della Città	€44,987	€161	75%	1	1	31	€48	❌	❌	✅	Y / Y	⭐️ 5 (30)
Stile e Comodità Bilocale Milano	€47,192	€264	46%	1	1	1	€125	❌	❌	❌	Y / Y	⭐️ 5 (11)
Rooftop Romance in Porta Romana	€41,193	€152	73%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (59)
Monolocale nuovo zona centrale	€25,450	€82	84%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (29)
Appartamento minimal nel cuore di Porta Romana	€20,574	€150	37%	1	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (16)
Monolocale con vista	€10,701	€37	75%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
[Porta Romana] Centro città-Romantico	€37,607	€187	53%	1	1	1	€53	❌	❌	❌	Y / Y	⭐️ 5 (9)
[Porta Romana - Comfort Flat] Free Wifi \| AC	€27,441	€85	88%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Appartamento in palazzo storico	€31,397	€109	78%	1	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (17)
Monolocale mansardato	€57,260	€201	78%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
CHARMING STUDIO INTHE HEART OF MILAN	€30,353	€102	81%	1	1	4	€20	❌	❌	❌	N / Y	⭐️ 5 (24)
Loft in Milan in the central area	€24,349	€116	57%	1	2	2	€20	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Cozy flat in a lovely area!	€19,087	€100	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Nuovissimo e silenzioso bilocale in centro!	€17,689	€90	53%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (74)
Italianway - Sigieri 10	€36,861	€129	74%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 0 (1)
Artist's open space in the heart of Milan	€30,254	€110	73%	1	1	2	€28	❌	❌	❌	N / Y	⭐️ 4.5 (9)
Cozy flat in Porta Romana	€14,793	€88	46%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

157.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,607	€9,214	€13,822	€18,429	€23,037	€46,074	€138,224
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	€4,607	€9,214	€13,822	€18,429	€23,037	€46,074	€138,224

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

157.89%

Payback Period Days

231

Return on Investment

157.89%

Via Angelo Maj Milano, Lombardia, 20135

1 bed • 1 bath • 2 guests

Monthly Rent

€30,762

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €115/night at 60% occupancy.Projected nightly rate is €130/night at 65% occupancy.

Occupancy Rate

Top 56% 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.

€30,768

Avg annual revenue

65%

Avg occupancy rate

€130

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

€25k

€40k

€60k

€4,607

Profit

Revenue

€30,762

Operating Expenses

€11,755

Operating Income

€19,007

Net Effective Rent

€14,400

Profit (Cash Flow)

€4,607

€2,918

Cash Investment

Renos & Furnishing

€2,829

Setup Costs

€89

Total

€2,918

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

157.89%

Payback Period Days

231