BNBCalc Short Term Rental Investment Analysis Via Carlo Marochetti, 12, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 4 guests • €220,000

BNB

Calc

Annual Revenue

€24,175

Profit (Cash Flow)

€10,409

Cap Rate

5.5%

Annual Revenue

€24,175

AirDNA projects €81/night at 67% occupancy ($19,763). Airbtics projects €100/night at 66% occupancy ($24,175). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 66% occupancy rate, €100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,908	€21,634	€37,350	€50,048
Occupancy	47%	66%	88%	95%
Nightly Rate	€67	€87	€114	€141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wonderful house 50mt to tube, wifi, Self Check-in	€25,316	€69	98%	1	1	2	€35	❌	❌	✅	Y / Y	⭐️ 5 (343)
Open Space Corso Lodi 75mq	€38,383	€127	82%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (49)
Terrazza Marzano	€40,164	€112	93%	1	0	1	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Milan South Gate Apartment	€14,527	€76	52%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Bed and Coffee a 10 minuti dal Duomo e 100 m da M3	€16,108	€69	59%	1	1	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (90)
MicHouse- Design Suite 8 Mins from the Duomo	€26,085	€96	73%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (53)
A casa di Adele (Corvetto M3)	€20,647	€64	87%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (160)
[IHost Studio] - Lucania 3	€37,471	€112	90%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Grazioso Bilocale a due passi dalla M3 Corvetto.	€17,691	€56	85%	1	1	29	€20	❌	❌	❌	Y / Y	⭐️ 5 (147)
{L'Antico Casolare} Vicino M3+Fondazione Prada	€67,462	€267	69%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Metro Corvetto Guesthouse	€19,063	€59	85%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (125)
Comodo appartamento trilocale	€17,453	€123	37%	1	1	1	€28	❌	❌	❌	Y / N	⭐️ 0 (2)
Luka is step away from the subway -9mins to Duomo	€23,576	€70	88%	1	1	2	€43	❌	❌	❌	Y / Y	⭐️ 5 (78)
Casa Selini - Cosy with parking 10 min from duomo	€48,275	€141	92%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (63)
Monolocale Centro	€17,281	€50	95%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Tredici minuti dal Duomo	€20,846	€96	57%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 0 (0)
Italy,Milano We welcome you.	€15,458	€87	45%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
[8 min to Duomo] 100 metri dalla metro	€18,778	€109	47%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (29)
[Milano - Duomo 10 min] Free Parking	€22,601	€87	71%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Incantevole appartamento a Milano	€46,306	€234	54%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Da Alice&Marco near Duomo (MM3)	€35,413	€140	69%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
[Sunny retreat near metro, 12 min to Duomo]	€28,649	€87	90%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Modern Loft in Milan's heart	€20,260	€88	63%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
La ca Meneghina Milano cod.cin it015146c2tyyevnh2	€20,854	€95	60%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (9)
New Milan Apartment	€13,554	€86	41%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Nice apt with WiFi - Corvetto MM3 subway station	€31,197	€87	98%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (40)
Lucania 3: new, charming, cool	€13,914	€91	42%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Grande bilocale metro MM3 Corvetto	€26,181	€119	59%	1	1	31	€28	❌	❌	❌	N / Y	⭐️ 4.5 (18)
Corvetto M3 - Bright Apt. with balcony!	€23,537	€65	93%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
[10 min Duomo- M3] Urban Retreat: Metro 2 Minuti	€20,181	€97	57%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento in Corvetto	€14,969	€64	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 3.8 (33)
Milan-Corso Lodi Cosy Apartment with balcony	€14,992	€58	71%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (4)
Corvetto Luxus	€21,438	€59	100%	1	1	2	€34	❌	❌	✅	N / N	⭐️ 0 (0)
[Porta Romana - Corvetto] President Suite	€25,259	€144	48%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Appartamento in Corvetto	€10,505	€68	42%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 3.9 (12)
Corvetto house	€7,050	€55	35%	1	1	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (2)
Two-rooms Apartment \| 50 meters from Metro	€15,592	€44	96%	1	1	30	€0	❌	❌	✅	Y / Y	⭐️ 5 (64)

Return Metrics

110.38% 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)	€10,408	€20,817	€31,226	€41,635	€52,044	€104,089	€312,267
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	€6,600	€13,398	€20,399	€27,611	€35,040	€75,661	€313,997
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

110.38%

Cap Rate

5.48%

Return on Investment

180.38%

12 Via Carlo Marochetti Milano, Lombardia, 20139

1 bed • 1 bath • 4 guests

Purchase Price

342

Airbnb Investor Score

€10,408

Annual Profit

5.5%

Cap Rate

110.4%

Cash on Cash

€24,175

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €81/night at 67% occupancy ($19,763.67). Airbtics projects €114/night at 66% occupancy ($24,175).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€23,235

Avg annual revenue

66%

Avg occupancy rate

€101

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

€25k

€45k

€70k

€10,409

Profit

Revenue

€24,175

Operating Expenses

€12,116

Operating Income

€12,059

Mortgage & Taxes

€1,650

Profit (Cash Flow)

€10,409

€2,829

Cash Investment

Down Payment

€0

Renos & Furnishing

€2,829

Total

€2,829

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

110.38%

Cap Rate

5.48%

Return on Investment

180.38%