BNBCalc Short Term Rental Investment Analysis Via Attilio Cassoni, Milano, Lombardia, 20141

2 bed • 1 bath • 6 guests • €300,000

BNB

Calc

Annual Revenue

€32,698

Profit (Cash Flow)

€16,685

Cap Rate

6.3%

Annual Revenue

€32,698

AirDNA projects €132/night at 68% occupancy ($32,697). Airbtics projects €151/night at 66% occupancy ($36,335). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, €132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,306	€32,702	€53,115	€72,950
Occupancy	51%	67%	82%	93%
Nightly Rate	€107	€131	€173	€209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa d’arte siciliana	€36,638	€182	54%	2	2	2	€52	❌	❌	✅	Y / Y	⭐️ 4.7 (40)
Appartamento Milano Famagosta -	€26,837	€175	42%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
sweet home, Bocconi, city center etc (Vis T422329)	€33,851	€107	86%	2	2	3	€36	❌	❌	❌	Y / Y	⭐️ 4.6 (222)
[Navigli-Centro]A due passi da metro, Loft Doppio	€117,619	€499	63%	2	2	1	€61	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Italianway - De Sanctis 14	€28,914	€112	67%	2	4	1	€98	❌	❌	❌	Y / Y	⭐️ 4.1 (9)
Loft/casa navigli /core - max 2 o 3 persone	€19,592	€95	52%	2	2	1	€41	❌	❌	✅	Y / Y	⭐️ 4.6 (69)
Super exclusive LOFT near Tortona District (7 min)	€53,397	€395	34%	2	4	2	€103	❌	❌	❌	Y / Y	⭐️ 5 (1)
[Abbiategrasso - Bocconi] - 2 camere da letto	€42,336	€119	95%	2	2	1	€73	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luminoso trilocale in zona Sud-Navigli/Bocconi	€18,157	€50	100%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
camere due a 400mt dal tram 3 e MM Abbiategrasso	€33,232	€96	93%	2	1	1	€36	❌	❌	✅	Y / Y	⭐️ 4.9 (323)
Giardino sul Naviglio	€22,792	€99	61%	2	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
••Luxury Bohemian loft NAVIGLI area 6persons••	€47,834	€191	68%	2	2	3	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
wide 6-bed flat on SUB station	€34,566	€181	51%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Accomodo MIB28 Navigli	€31,481	€154	56%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Stylish Loft near Navigli & Bocconi	€20,701	€99	56%	2	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (227)
Bellarmino 21	€29,260	€112	69%	2	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (3)
Parsifal Apartment	€25,269	€69	100%	2	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (922)
Canals Beautiful House	€39,435	€135	77%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (47)
Appartamento ai Navigli Milano	€23,232	€78	79%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (37)
LOFT-55 Navigli-Bocconi	€34,118	€107	86%	2	1	2	€97	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Morivione Apartment Bocconi	€41,890	€143	77%	2	1	1	€46	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Appartamento sui Navigli	€36,649	€122	82%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Appartamento Loft [Navigli - Bocconi - IULM]	€35,257	€154	61%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Un piacevole soggiorno a Milano	€29,552	€122	63%	2	1	3	€72	❌	❌	❌	Y / Y	⭐️ 5 (8)
Chiesa Rossa-Naviglio Pavese	€47,446	€129	100%	2	2	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (11)
Amazing Design Apartment with terrace in Navigli ♥️	€46,466	€250	50%	2	2	4	€36	❌	✅	❌	Y / Y	⭐️ 4.6 (12)
Intero appartamento con terrazzo	€32,336	€120	73%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
95 sqm Apartment Milan - Bocconi	€53,992	€173	82%	2	1	1	€62	❌	❌	✅	Y / Y	⭐️ 5 (43)
Tia's Apartment - zona Naviglio Pavese	€20,363	€120	45%	2	1	3	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
[Navigli – DUOMO] Elegante Loft The Palm	€33,429	€93	89%	2	1	1	€98	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
APPARTAMENTO LUMINOSO E BEN SERVITO	€27,288	€140	49%	2	1	3	€62	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Affascinante Appartamento con Balcone \| 2 Camere	€19,878	€79	68%	2	1	100	€26	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
[Navigli • Duomo] Subway at 300m and Free Parking	€39,715	€134	77%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (11)
Appartamento Carnaroli - Navigli NaPa	€48,073	€265	48%	2	2	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (16)
MODERN LOFT IN THE NAVIGLI AREA	€17,794	€108	37%	2	2	4	€103	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
B&B La Ringhiera - Meda 43	€67,226	€205	87%	2	1	1	€93	❌	❌	❌	Y / Y	⭐️ 5 (1)
Buongiorno Milano Apartment	€32,263	€160	55%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Design District Apartment - Milano Navigli	€44,244	€153	75%	2	2	1	€87	❌	❌	❌	Y / Y	⭐️ 4.8 (39)

Return Metrics

5.32% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€16,685	€33,370	€50,055	€66,741	€83,426	€166,852	€500,558
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€300,000	€300,000	€300,000	€300,000	€300,000	€300,000	€300,000
Property Appreciation	€9,000	€18,270	€27,818	€37,652	€47,782	€103,174	€428,178
Total Return	€325,685	€351,640	€377,873	€404,393	€431,208	€570,027	€1,228,737

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.32%

Cap Rate

6.31%

Return on Investment

8.19%

Via Attilio Cassoni Milano, Lombardia, 20141

2 bed • 1 bath • 6 guests

Purchase Price

Airbnb Investor Score

€16,685

Annual Profit

6.3%

Cap Rate

5.3%

Cash on Cash

€32,698

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €132/night at 68% occupancy.Projected nightly rate is €151/night at 66% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€35,481

Avg annual revenue

66%

Avg occupancy rate

€150

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

€45k

€80k

€120k

€16,685

Profit

Revenue

€32,698

Operating Expenses

€13,763

Operating Income

€18,935

Mortgage & Taxes

€2,250

Profit (Cash Flow)

€16,685

€304,472

Cash Investment

Down Payment

€300,000

Renos & Furnishing

€4,472

Total

€304,472

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.32%

Cap Rate

6.31%

Return on Investment

8.19%