BNBCalc Short Term Rental Rental Arbitrage Analysis Via Carlo Maderno, Milano, Lombardia, 20136

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€31,545

Profit (Cash Flow)

€18,161

Cash on Cash Return

597.8%

Annual Revenue

€31,545

AirDNA projects €110/night at 65% occupancy ($26,101). Airbtics projects €114/night at 76% occupancy ($31,544). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, €114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,793	€31,097	€45,660	€54,541
Occupancy	67%	78%	91%	96%
Nightly Rate	€91	€106	€134	€152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming design apartment into Navigli district	€38,484	€112	91%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Wonderfull Loft	€40,416	€133	83%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
a pochi passi dai Navigli 1	€34,204	€148	61%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa Capri new Loft centro Milano Navigli-Bocconi	€34,462	€135	69%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (49)
Entire Attic Aparment in Navigli	€20,613	€117	48%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
PARVA SED APTA MIHI	€42,619	€118	96%	1	1	4	€30	❌	❌	❌	Y / N	⭐️ 0 (0)
Navigli - Milano Luxury Loft, M2 metro nearby	€29,742	€117	68%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (117)
Nice Loft - Navigli Milan Center [Wi-Fi Netflix]	€35,328	€106	89%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (62)
PrimoPiano - Meda 6	€62,644	€188	90%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Appartamento tra Navigli e Bocconi.	€24,718	€79	85%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (100)
Cosy 1 bedroom Apt! Naviglio Pavese!	€20,253	€58	91%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 4 (18)
Torricelli Apartment in the heart of Navigli	€26,057	€77	88%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (379)
[Pretty House DUOMO-Navigli] Netflix & Design	€18,375	€127	38%	1	1	2	€40	❌	❌	❌	N / Y	⭐️ 5 (30)
[Milano Navigli] Relax Home	€27,553	€211	34%	1	1	1	€49	❌	❌	✅	Y / Y	⭐️ 5 (35)
"CasaMia tra Navigli e Università"2-Private Garage	€35,053	€131	73%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Modern open space between Navigli and Bocconi	€42,014	€145	77%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (34)
NEW! Bright APT with balcony! With WIFI & A/C!	€22,931	€66	93%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
SFORZA 57 - The Loft	€35,784	€102	96%	1	1	2	€25	❌	❌	❌	Y / Y	⭐️ 4.5 (157)
Act like a Naviglios	€15,660	€63	65%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 4.5 (208)
[Navigli - Centro Duomo] Spacious 2Room - Comfort.	€29,174	€99	77%	1	1	1	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
La casa sull'albero Navigli	€35,067	€106	88%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 5 (11)
Pit Stop - Navigli Studio	€50,546	€135	98%	1	1	1	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Cozy, elegant 1-bedroom apartment in Navigli area	€22,464	€101	60%	1	1	2	€40	❌	❌	✅	Y / Y	⭐️ 5 (65)
Intima mansarda con terrazzo	€29,113	€91	85%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (53)
Easylife - Romantic flat on Navigli river	€47,105	€137	92%	1	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
[Navigli-Duomo] Design Loft on Two Floors - Wi-Fi	€29,785	€96	80%	1	1	1	€60	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
SFORZA 57 - The Red Studio	€24,092	€67	97%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 4.5 (189)
Naviglio&Bocconi milan	€31,247	€89	93%	1	1	2	€45	❌	❌	✅	Y / Y	⭐️ 5 (58)
Luminoso ed elegante bilocale zona Navigli	€69,952	€194	98%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa d’autore siciliano	€39,799	€159	67%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (16)
[navigli - duomo]	€25,115	€103	65%	1	1	31	€60	❌	❌	✅	Y / Y	⭐️ 5 (14)
HBHALL NAVIGLI 30	€18,207	€71	67%	1	1	2	€45	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Appartamento in Navigli/Bocconi	€15,112	€105	38%	1	1	1	€20	❌	❌	✅	N / Y	⭐️ 5 (5)
Grazioso appartamento	€27,400	€103	73%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)
sweet house meda	€27,486	€84	87%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (7)
Conchetta Flexyrent - Aircon - WiFi - Navigli	€22,136	€134	43%	1	1	1	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Flora 57 - Splendid Loft in the Heart of Navigli	€24,656	€90	72%	1	1	1	€45	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
CasaMia - Charming One-Bedroom @Navigli	€42,170	€152	74%	1	1	2	€44	❌	❌	✅	Y / Y	⭐️ 5 (30)
Downtown Suite in historic home.	€33,746	€127	72%	1	1	2	€40	❌	❌	❌	N / Y	⭐️ 5 (172)
House @Navigli La Ringhiera- Bocconi - Duomo	€31,786	€92	94%	1	1	3	€0	❌	❌	✅	N / Y	⭐️ 5 (49)

Return Metrics

597.82% 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)	€18,160	€36,321	€54,481	€72,642	€90,802	€181,605	€544,817
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	€18,160	€36,321	€54,481	€72,642	€90,802	€181,605	€544,817

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

597.82%

Payback Period Days

Return on Investment

597.82%

Via Carlo Maderno Milano, Lombardia, 20136

1 bed • 1 bath • 2 guests

Monthly Rent

€31,545

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €110/night at 65% occupancy.Projected nightly rate is €114/night at 76% occupancy.

Occupancy Rate

Top 53% 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.

€32,076

Avg annual revenue

76%

Avg occupancy rate

€114

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

€35k

€50k

€70k

€18,161

Profit

Revenue

€31,545

Operating Expenses

€12,184

Operating Income

€19,361

Net Effective Rent

€1,200

Profit (Cash Flow)

€18,161

€3,038

Cash Investment

Renos & Furnishing

€2,945

Setup Costs

€92

Total

€3,038

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

597.82%

Payback Period Days