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

3 bed • 3 bath • 7 guests • €800,000

BNB

Calc

Annual Revenue

€61,712

Profit (Cash Flow)

€2,717

Cap Rate

5.7%

Annual Revenue

€61,712

AirDNA projects €195/night at 71% occupancy ($50,619). Airbtics projects €228/night at 74% occupancy ($61,712). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, €228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€42,521	€58,487	€90,071	€121,743
Occupancy	65%	74%	90%	95%
Nightly Rate	€175	€210	€267	€342

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Easy Milano-Loreto Gran Sasso	€43,841	€184	64%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (50)
Mi Casa	€60,109	€180	89%	3	2	1	€78	❌	❌	❌	Y / Y	⭐️ 5 (124)
Italianway - Buenos Aires 65 B	€67,906	€201	89%	3	2	1	€108	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Appartamento con giardino\| Casa Gemma Milano	€49,787	€150	90%	3	3	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (153)
Cappuccino- 3 bedrooms, Metro in front of the door	€66,465	€197	91%	3	2	3	€77	❌	❌	❌	Y / Y	⭐️ 5 (105)
Nuovo Centro Città 3 Camere Letto - 8 Ospiti	€103,826	€285	97%	3	2	1	€45	❌	❌	✅	Y / Y	⭐️ 4.5 (72)
Totem Loft	€42,549	€185	60%	3	1	2	€76	❌	❌	❌	Y / N	⭐️ 5 (41)
LUXURY APARTMENT CORSO BUENOS AIRES	€45,908	€270	45%	3	2	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (77)
comodità e lusso a milano	€53,851	€267	51%	3	3	2	€194	❌	❌	❌	Y / Y	⭐️ 5 (4)
Dream garden Mi city center on subway 10 p	€48,420	€195	67%	3	2	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (529)
Sunshine-Filled Central Milan Home	€66,153	€245	73%	3	2.5	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (457)
Gaffurio Apartment R	€71,337	€350	55%	3	3	1	€43	❌	❌	✅	Y / Y	⭐️ 5 (111)
La Dolce Vita - Buenos Aires	€76,396	€287	71%	3	1	1	€97	❌	❌	✅	Y / Y	⭐️ 5 (45)
Porta Venezia Apartament	€31,450	€129	65%	3	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (35)
Kibilù - Viale Andrea Doria	€62,850	€241	68%	3	2	1	€116	❌	❌	❌	Y / N	⭐️ 4.5 (18)
Easylife - Attic of style and comfort in P Venezia	€60,286	€213	75%	3	2	1	€136	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Michelangelo Lux Apt.	€86,414	€341	68%	3	2	2	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Easylife - Luxury stay in Buenos Aires	€64,294	€209	81%	3	2	1	€97	❌	❌	❌	Y / Y	⭐️ 5 (30)
StayEasy Cavalcanti 3bedroom 2bath Central Station	€84,309	€227	98%	3	2	1	€112	❌	❌	❌	Y / Y	⭐️ 5 (49)
Exclusive Four-room Apartment in Porta Venezia	€43,268	€150	76%	3	3	1	€111	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Italianway - Buenos Aires 65 C	€71,688	€217	87%	3	2	1	€141	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Residenza Anita Garibaldi	€51,973	€202	67%	3	2	3	€115	❌	❌	❌	Y / Y	⭐️ 5 (24)
[In centro]10 minuti dal duomo+Metro	€26,350	€107	65%	3	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (43)
An elegant garden in the center of Milano	€57,620	€211	72%	3	3	2	€61	❌	❌	❌	Y / Y	⭐️ 5 (62)
Galleria Buenos Aires Milano	€154,084	€564	74%	3	2	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (21)
Gaffurio Apartment Q	€93,207	€336	75%	3	2	1	€43	❌	❌	✅	Y / Y	⭐️ 5 (136)
Milan Lux Apartment-Hosted by Sweetstay	€70,078	€237	77%	3	2	2	€153	❌	❌	❌	Y / Y	⭐️ 3.9 (6)
MA8 [Corso Buenos Aires-Loreto] • Large • Central	€62,385	€162	100%	3	2	1	€92	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Mi affaccio sulla piazza + Network 96	€45,412	€133	93%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Roomy three-room apartment in Milan	€17,905	€136	35%	3	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (95)
Large apartment in the city center (6 min by tube)	€54,798	€383	39%	3	2	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (74)
MilanRentals - Pisacane	€38,845	€107	93%	3	2	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (121)
CAV9 • Large Apartment with Panoramic VIEW •	€77,259	€253	82%	3	1	1	€55	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Loft 46 - Milano	€55,778	€206	74%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Città Studi Elegant Huge Apartment	€51,891	€156	91%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Blocco Sauli	€81,485	€227	98%	3	3	1	€29	❌	❌	❌	N / Y	⭐️ 5 (32)
Gaffurio Apartment Y	€70,286	€301	63%	3	2	2	€43	❌	❌	✅	Y / Y	⭐️ 5 (11)
MilanRentals - Jolanda	€43,397	€117	95%	3	2	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (194)
Spacious Private Garden \| 10 minutes from Duomo	€64,200	€376	46%	3	2	3	€64	❌	❌	✅	Y / Y	⭐️ 5 (5)
Italianway - Buenos Aires 65 D	€75,060	€210	94%	3	2	1	€109	❌	❌	✅	Y / Y	⭐️ 4.5 (44)

Return Metrics

1.43% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,717	€5,434	€8,151	€10,868	€13,585	€27,171	€81,513
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€639,999	€639,999	€639,999	€639,999	€639,999	€639,999	€639,999
Down Payment	€160,000	€160,000	€160,000	€160,000	€160,000	€160,000	€160,000
Property Appreciation	€24,000	€48,720	€74,181	€100,407	€127,419	€275,133	€1,141,809
Total Return	€826,717	€854,154	€882,332	€911,275	€941,004	€1,102,304	€2,023,323

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.43%

Cap Rate

5.67%

Return on Investment

20%

Via Antonio Bazzini Milano, Lombardia, 20131

3 bed • 3 bath • 7 guests

Purchase Price

Airbnb Investor Score

€2,717

Annual Profit

5.7%

Cap Rate

1.4%

Cash on Cash

€61,712

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €195/night at 71% occupancy ($50,619.17). Airbtics projects €228/night at 74% occupancy ($61,712).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€62,328

Avg annual revenue

74%

Avg occupancy rate

€228

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

€60k

€105k

€155k

€2,717

Profit

Revenue

€61,712

Operating Expenses

€16,330

Operating Income

€45,383

Mortgage & Taxes

€42,665

Profit (Cash Flow)

€2,717

€189,877

Cash Investment

Down Payment

€160,000

Renos & Furnishing

€5,877

Closing Costs

€24,000

Total

€189,877

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.43%

Cap Rate

5.67%

Return on Investment

20%