BNBCalc Short Term Rental Investment Analysis Via California, 24, Milan, Metropolitan City of Milan, Italy

2 bed • 2 bath • 5 guests • €800,000

BNB

Calc

Annual Revenue

€40,280

Profit (Cash Flow)

€20,428

Cap Rate

3.3%

Annual Revenue

€40,280

AirDNA projects €155/night at 61% occupancy ($34,470). Airbtics projects €175/night at 63% occupancy ($40,280). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, €175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,389	€34,447	€56,957	€87,294
Occupancy	51%	63%	77%	86%
Nightly Rate	€127	€146	€197	€272

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Foppa 7 – 130 mq in posizione strategica	€84,543	€269	83%	2	2	1	€152	❌	❌	❌	Y / Y	⭐️ 4 (9)
A pochi minuti da Brera!	€27,537	€102	74%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Amazing flat with terrace: MM PortaGenova-Navigli	€30,738	€102	79%	2	1	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (49)
The Secret Garden:2BR/2BA,5min to M4, Fashion Dist	€45,393	€145	84%	2	2	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (76)
washington blue 88	€30,024	€128	61%	2	2	3	€48	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Modern 2bed flat with balcony, 250m from M5 Foppa	€29,060	€128	57%	2	1	3	€143	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Moon - Cozy apartment in Design & Fashion District	€42,340	€132	86%	2	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (165)
Marvelous apartment	€43,236	€244	45%	2	2	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (4)
home sweet home near city center	€37,175	€226	44%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (45)
[Via Tortona] Lussuoso appartamento a 5*, Milano	€47,883	€168	77%	2	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (46)
Relstay Tortona \| Spacious 2BR	€89,447	€311	77%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 5 (19)
Prestigioso appartamento in zona Tortona	€51,336	€212	64%	2	2	2	€114	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Solution Home Solari	€25,943	€130	53%	2	1.5	1	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Meta Italy in Tortona	€22,052	€147	39%	2	2	1	€90	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Loft-like galleried apartment	€24,462	€106	63%	2	1	6	€0	❌	❌	❌	N / Y	⭐️ 4.7 (151)
Central Luxe Haven	€47,812	€176	72%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Central Private Apartment - 20 min walk from Duomo	€38,571	€104	99%	2	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Sweett \| Solari II	€64,506	€214	80%	2	2	2	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Design apartment Tortona district up to 6 people	€35,805	€131	73%	2	1	3	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Milano Apt in Tortona District	€44,810	€133	91%	2	2	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (126)
2 bagni e suite Washington - House of Art	€39,968	€171	64%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Elegant, spacious apartment in Solari neighborhood	€36,547	€148	67%	2	2	2	€86	❌	❌	❌	Y / Y	⭐️ 5 (37)
Penthouse with view with Netflix	€39,629	€166	62%	2	2	31	€95	❌	❌	❌	Y / Y	⭐️ 5 (43)
Appartamento di Design con giardino	€30,326	€193	42%	2	2	1	€104	❌	❌	❌	Y / Y	⭐️ 5 (23)
Zona Tortona, immerso nel verde	€26,527	€114	62%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (32)
Comfortale 2 bedrooms + living and kitchen	€32,343	€115	75%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (97)
Incantevole appartamento in zona strategica	€27,437	€119	60%	2	3	4	€48	❌	❌	✅	Y / Y	⭐️ 5 (19)
La casa di Iuccia	€29,448	€149	52%	2	2	3	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Cozy Apartment in Via Washington Freshly Renovated	€21,988	€133	45%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (22)
PrimoPiano - Valparaiso	€69,018	€191	98%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Italianway - Savona 26	€61,207	€255	64%	2	2	1	€91	❌	❌	❌	Y / Y	⭐️ 4.1 (10)
Grande appartamento milanese - 100 metri quadri	€22,819	€145	43%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Airy flat near the city centre	€23,598	€126	51%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Tortona Fashion & Design district - Apartment	€30,041	€87	91%	2	1	3	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Spacious flat, excellent city centre access	€26,527	€115	59%	2	3	2	€113	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
The colorful nest	€35,309	€156	62%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Appartamento a pochi minuti dal centro di Milano	€36,019	€143	68%	2	2	2	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (6)

Return Metrics

72.15% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€20,428	€40,856	€61,284	€81,713	€102,141	€204,282	€612,848
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	€24,000	€48,720	€74,181	€100,407	€127,419	€275,133	€1,141,809
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72.15%

Cap Rate

3.3%

Return on Investment

156.93%

24 Via California Milano, Lombardia, 20144

2 bed • 2 bath • 5 guests

Purchase Price

219

Airbnb Investor Score

€20,428

Annual Profit

3.3%

Cap Rate

72.2%

Cash on Cash

€40,280

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €155/night at 61% occupancy.Projected nightly rate is €175/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€38,802

Avg annual revenue

63%

Avg occupancy rate

€175

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

€20k

€45k

€65k

€90k

€20,428

Profit

Revenue

€40,280

Operating Expenses

€13,852

Operating Income

€26,428

Mortgage & Taxes

€6,000

Profit (Cash Flow)

€20,428

€4,311

Cash Investment

Down Payment

€0

Renos & Furnishing

€4,311

Total

€4,311

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

72.15%

Cap Rate

3.3%

Return on Investment

156.93%