BNBCalc Short Term Rental Investment Analysis Via Carlo Osma, Milano, Lombardia, 20151

1 bed • 1 bath • 1 guests • €800,000

BNB

Calc

Annual Revenue

€27,833

Profit (Cash Flow)

-€27,484

Cap Rate

1.9%

Annual Revenue

€27,833

AirDNA projects €107/night at 47% occupancy ($18,383). Airbtics projects €104/night at 73% occupancy ($27,832). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,616	€26,399	€37,269	€56,120
Occupancy	63%	77%	90%	94%
Nightly Rate	€78	€91	€110	€158

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Margot: Incantevole, curato, ben collegato	€16,384	€109	40%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (86)
Two rooms flat - 50mts from M1-QT8	€29,129	€119	67%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Cozy Apartment MM Uruguay	€33,438	€97	94%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
BED 4 MI (monolocale in Milano)	€15,335	€43	97%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (84)
Bright and modern condo apartment in Milan	€38,182	€125	82%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (7)
House of Music- Milano San Siro	€26,528	€292	24%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (18)
studio47 - city life	€27,245	€79	94%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (107)
Milano-CityLife ComfortNest	€24,773	€90	69%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Fiera Milano City-Apartment	€52,258	€234	60%	1	1	1	€49	❌	❌	✅	Y / Y	⭐️ 5 (25)
Elegante Loft a Milano	€41,278	€136	83%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (69)
L’Archè – Yellow House Certosa	€35,575	€111	82%	1	1	1	€78	❌	❌	❌	Y / Y	⭐️ 5 (4)
( M1 Lotto ) Gavirate House WI-FI super veloce	€22,533	€102	58%	1	1	1	€67	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Casa Leonardo - Metro MM1 - Tranquillità e Comfort	€19,964	€55	95%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (310)
LittleSuite Ippodromo/Sansiro/CityLife	€42,528	€181	63%	1	1	1	€58	❌	❌	✅	Y / Y	⭐️ 5 (44)
Bilocale per visitare la città,concerti e partite	€15,781	€84	50%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (129)
Milano San Siro - Le Camelie	€22,924	€157	40%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (100)
La casa di Rosa	€19,381	€88	58%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (40)
[City Life Fiera/Stadio San Siro] Loft delle Arti	€24,401	€92	70%	1	1	1	€44	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Bike Stop Milano - Near San Siro and Metro	€25,377	€141	47%	1	1	2	€53	❌	❌	❌	Y / Y	⭐️ 5 (62)
La Colombara ideal for Fiera Milano.	€22,108	€65	92%	1	1	3	€14	❌	❌	❌	Y / Y	⭐️ 5 (237)
La casa in città	€20,205	€68	80%	1	1	3	€20	❌	❌	❌	Y / Y	⭐️ 5 (61)
Primopiano - Venezuela	€29,237	€86	90%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 0 (1)
Newly renovated flat @ Fiera	€23,484	€67	90%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 5 (179)
GreenNest- City Life district 4min walk metro stop	€27,642	€77	95%	1	1	3	€49	❌	❌	❌	Y / Y	⭐️ 5 (113)
Fiera Milano City & MiCo Comfy Apartment	€62,828	€181	93%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Nice and Cosy flat in central area up to 4 people	€19,264	€94	54%	1	1	3	€58	❌	❌	❌	Y / Y	⭐️ 5 (50)
San Siro12 - Design Bilo with Balcony	€30,098	€85	96%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (175)
Delightful flat w/ balcony	€23,128	€86	66%	1	1	3	€97	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
[Rho Fiera-San Siro]-Moderno con WIFI/AC & Netflix	€21,707	€64	89%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (63)
A CASA DI ARA: Studio 2 minutes from the subway	€20,381	€67	80%	1	1	1	€20	❌	❌	✅	N / Y	⭐️ 4.5 (115)
Cosy Apartment in Portello Certosa	€22,018	€85	69%	1	1	3	€39	❌	❌	❌	Y / Y	⭐️ 5 (43)
Bilocale zona portello/fiera/city life	€23,397	€100	64%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (81)
MM Segesta Apartment Clinico San Siro	€27,377	€77	92%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Maison Deco: 60 mq di accoglienza	€30,612	€109	75%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (50)
Ampio e luminoso appartamento, posto auto gratuito	€26,985	€110	63%	1	1	2	€97	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Colorful apartment in Fiera area	€26,660	€79	87%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Mansarda panoramica a San Siro	€21,037	€86	64%	1	1	2	€53	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Splendido appartamento citylife	€32,805	€108	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Old Milan style apartment	€25,444	€102	67%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (198)
Lovely mini-Flat in Milan / San Siro stadium.	€17,713	€59	80%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (418)

Return Metrics

-14.7% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€27,483	-€54,967	-€82,450	-€109,934	-€137,417	-€274,835	-€824,506
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	€796,516	€793,752	€791,730	€790,472	€790,001	€800,297	€1,117,303

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.7%

Cap Rate

1.89%

Return on Investment

4.16%

Via Carlo Osma Milano, Lombardia, 20151

1 bed • 1 bath • 1 guests

Purchase Price

-57

Airbnb Investor Score

-€27,483

Annual Profit

1.9%

Cap Rate

-14.7%

Cash on Cash

€27,833

Annual Revenue

BNBCalc predicts this property will get $104 per night with 73% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€27,178

Avg annual revenue

73%

Avg occupancy rate

€104

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

€30k

€45k

€65k

-€27,484

Profit

Revenue

€27,833

Operating Expenses

€12,651

Operating Income

€15,182

Mortgage & Taxes

€42,665

Profit (Cash Flow)

-€27,484

€186,869

Cash Investment

Down Payment

€160,000

Renos & Furnishing

€2,869

Closing Costs

€24,000

Total

€186,869

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.7%

Cap Rate

1.89%

Return on Investment

4.16%