BNBCalc Short Term Rental Investment Analysis Via Antonio Bazzini, Milano, Lombardia, 20131

1 bed • 1 bath • 2 guests • €300,000

BNB

Calc

Annual Revenue

€40,391

Profit (Cash Flow)

€9,590

Cap Rate

8.5%

Annual Revenue

€40,391

AirDNA projects €105/night at 58% occupancy ($22,240). Airbtics projects €125/night at 58% occupancy ($26,565). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, €140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,548	€22,408	€41,349	€66,987
Occupancy	42%	55%	79%	88%
Nightly Rate	€87	€109	€140	€203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Piola Flexyrent apt. A.C. WiFi	€34,706	€197	45%	1	1	1	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Modern Apartment, centro Piola	€18,735	€115	42%	1	1	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (33)
deb's house_mansarda e terrazzo	€18,796	€135	37%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (68)
Superior Suite	€55,140	€184	82%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Casa Ampère	€25,383	€128	50%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (34)
Elegante Suite	€32,277	€109	81%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Luminous One bedroom apartment	€17,496	€87	53%	1	2	1	€31	❌	❌	✅	N / Y	⭐️ 4.8 (75)
Mini Apt center Milano Piola	€17,878	€109	44%	1	1	1	€18	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Deliziosa mansardina ristrutturata in Città Studi	€21,907	€76	77%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Cozy Design Apartment in Milano Piola/Città Studi	€37,692	€124	80%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (125)
Luxury Suite Piola - 7Sundays	€34,357	€197	46%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 5 (59)
Kibilù - Via Bazzini	€48,428	€202	63%	1	1	1	€125	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cosy flat w/ balcony near Park	€29,407	€95	79%	1	1	3	€74	❌	❌	❌	Y / N	⭐️ 4.3 (15)
Piola - Città studi	€27,127	€122	59%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 0 (2)
Appartamento ultimo piano metro MM1 Loreto	€15,169	€87	45%	1	1	2	€37	❌	❌	❌	N / Y	⭐️ 4 (24)
Città Studi Bright and Stylish Flat with Balcony	€28,013	€86	88%	1	2	2	€63	❌	❌	❌	Y / Y	⭐️ 4 (15)
Beautiful & quiet flat near Loreto	€24,265	€75	88%	1	1	31	€11	❌	❌	✅	Y / Y	⭐️ 5 (298)
Appartamento Sydney - Affitti Brevi Italia	€52,694	€177	80%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 4 (4)
Monolocale in Città Studi	€7,745	€110	19%	1	1	2	€5	❌	❌	✅	Y / N	⭐️ 4.8 (6)
La mansarda del Cuore	€15,222	€59	69%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (205)
Loreto + self check-in + Duomo 10min	€15,441	€106	39%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
appartamento la vicky	€17,931	€117	42%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Brand new luxurious apt in Milan Città Studi	€81,102	€228	97%	1	1	6	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
[IHost Apartment] - Bazzini 9	€54,512	€221	64%	1	1	1	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Open space nel cuore di Città Studi	€9,441	€64	40%	1	1	7	€32	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Donatello - Piola and Loreto district	€15,515	€83	50%	1	2	4	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
[nuovo appartamento zona città studi Selfcheck-in	€14,173	€88	42%	1	1	1	€21	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Large artistic flat between Piola M2 and Loreto M1	€11,821	€137	22%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Luxury Apartment Piola	€44,746	€150	79%	1	1	1	€32	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Delightful self contained flat separate entrance	€10,034	€91	30%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (4)
monolocale Città Studi Milano	€22,166	€68	89%	1	1	5	€0	❌	❌	❌	Y / N	⭐️ 5 (12)
Wonderful apartment recently renovated.	€23,109	€101	62%	1	1	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (23)
Gorgeous one-bedroom apartment in Città Studi	€27,046	€108	67%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (16)
Incantevole monolocale nel cuore di Milano.	€20,634	€227	24%	1	2	1	€16	❌	❌	✅	Y / Y	⭐️ 0 (0)
Milan Città Studi: Nice apartment near the subway	€14,262	€87	42%	1	1	2	€68	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Art Design Home Città Studi	€25,589	€121	58%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
MARY House - Città Studi	€28,882	€80	99%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Milano monolocale Via Bazzini	€16,045	€87	50%	1	1	10	€42	❌	❌	❌	N / N	⭐️ 4.5 (18)
Cozy designer apartment well connected	€18,117	€117	42%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charming Apt for 3 with adorable internal garden	€62,391	€266	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (109)

Return Metrics

13.3% 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)	€9,589	€19,179	€28,768	€38,358	€47,948	€95,896	€287,689
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€4,226	€8,625	€13,203	€17,967	€22,925	€50,918	€239,999
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	€82,816	€106,074	€129,790	€153,978	€178,656	€309,989	€1,015,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.3%

Cap Rate

8.52%

Return on Investment

31.64%

Via Antonio Bazzini Milano, Lombardia, 20131

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€9,589

Annual Profit

8.5%

Cap Rate

13.3%

Cash on Cash

€40,391

Annual Revenue

BNBCalc predicts this property will get $125 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

€27,384

Avg annual revenue

58%

Avg occupancy rate

€125

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

€5k

€30k

€55k

€80k

€9,590

Profit

Revenue

€40,391

Operating Expenses

€14,802

Operating Income

€25,589

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€9,590

€72,099

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€3,099

Closing Costs

€9,000

Total

€72,099

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.3%

Cap Rate

8.52%

Return on Investment

31.64%