BNBCalc Short Term Rental Investment Analysis Via Col Moschin, Milano, Lombardia, 20136

3 bed • 1.5 bath • 6 guests • €800,000

BNB

Calc

Annual Revenue

€92,286

Profit (Cash Flow)

€29,110

Cap Rate

9.0%

Annual Revenue

€92,286

AirDNA projects €331/night at 69% occupancy ($83,540). Airbtics projects €369/night at 82% occupancy ($110,634). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, €332 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€64,226	€95,325	€168,435	€229,696
Occupancy	74%	84%	94%	98%
Nightly Rate	€233	€305	€482	€630

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wide and Bright Duomo/Navigli Apartment	€67,023	€261	67%	3	2.5	2	€116	❌	❌	❌	Y / Y	⭐️ 5 (56)
Sweett \| San Gottardo II	€108,670	€400	73%	3	2	2	€84	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
[Duomo-Navigli] Vie di Milano - 3 Indipendent Loft	€192,645	€519	100%	3	3	31	€126	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cosy flat between Duomo and Navigli nightlife	€44,645	€136	88%	3	1	3	€115	❌	❌	❌	Y / Y	⭐️ 5 (296)
Boutique 3-BR at Bocconi, Navigli, Porta Ticinese	€156,184	€552	76%	3	2	1	€157	❌	❌	✅	Y / Y	⭐️ 4.5 (282)
Easylife - 230sqm attic with terrace Bocconi area	€126,070	€472	72%	3	2	1	€126	❌	✅	❌	Y / Y	⭐️ 4.5 (17)
Trendy flat next to Milan’s major sights	€61,374	€192	81%	3	2	3	€179	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Vigoni 3 - Wonderful Apartment for 6 People	€77,581	€237	89%	3	2	3	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Darsena luxury apartment + private parking, Milan	€199,465	€630	86%	3	3	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (117)
Wonderful Penthouse with terrace a few steps from the Duomo by Easylife	€191,840	€690	75%	3	2.5	1	€125	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
ShortMi Balilla	€71,350	€263	74%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
ComeCasa the most Charming Courtyard on Navigli	€70,690	€233	82%	3	2	2	€84	❌	❌	✅	N / Y	⭐️ 5 (205)
Bellezza14 - Appartamento Porta Romana / Bocconi	€33,767	€105	85%	3	2	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (27)
StayEasy Quadronno33 Duomo walking 3bedroom 2baths	€109,778	€302	98%	3	2	1	€122	❌	❌	❌	Y / Y	⭐️ 5 (53)
DOWNTOWN***** Erculea DUOMO ~ REAL MILANO	€188,540	€945	54%	3	3	2	€112	❌	❌	❌	Y / Y	⭐️ 5 (93)
Fabbri Palace-3 Bedrooms/3 Bathrooms with Terrace	€97,508	€285	93%	3	3	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (128)
Trilocale nel cuore della città	€53,659	€223	65%	3	2	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (331)
Hale Apartments - walking distance from Duomo	€146,519	€428	93%	3	3	1	€32	❌	❌	✅	Y / Y	⭐️ 5 (10)
Bellissimo appartamento nel centro di Milano.	€102,851	€284	99%	3	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (12)
Charming three-bedroom apartment	€148,908	€419	96%	3	2	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (6)
Mauri Brera: Cosy flat near the Duomo	€38,431	€120	79%	3	1	2	€137	❌	❌	❌	Y / Y	⭐️ 3.5 (10)
Easylife – Wonderful four-room apartment in the heart of Milan's historic center	€188,514	€633	80%	3	2	1	€157	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
AWESOME APT ON NAVIGLIO, 3BR 2BT	€69,676	€200	94%	3	2	1	€110	❌	❌	✅	Y / Y	⭐️ 4.5 (321)
Easylife - Elegant flat few steps from Duomo	€125,983	€459	74%	3	2	1	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Harmony Flat: Navigli, 3 bedrooms, 6 guests	€99,896	€380	70%	3	2	4	€209	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cozy Apartment in City Center	€63,990	€171	100%	3	2	1	€48	❌	❌	❌	Y / Y	⭐️ 3 (2)
Boutique apartment with patio. Navigli experience	€36,280	€161	59%	3	2	1	€131	❌	❌	❌	Y / Y	⭐️ 5 (150)
APT Milan Navigli/3BR +3BH! close to Duomo/Centro!	€82,190	€258	86%	3	3	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (76)
Keys of Italy - Valpetrosa 10 / Touch of Elegance	€153,816	€514	80%	3	3	1	€162	❌	❌	❌	Y / Y	⭐️ 5 (30)
Apartment close to Duomo	€103,288	€332	84%	3	2	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (107)
Beautiful 3 Bedrooms in Duomo	€248,698	€680	98%	3	3	1	€136	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sweett \| Duomo View I	€211,928	€597	96%	3	2	2	€105	❌	❌	❌	Y / Y	⭐️ 5 (156)
Quadrilocale in zona Navigli	€91,377	€282	85%	3	2	1	€193	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Esclusivo e Antico Appartamento dell'800	€125,978	€384	86%	3	2.5	1	€183	❌	❌	✅	Y / Y	⭐️ 5 (168)
[Palazzo di Design]Vicino al centro+9 posti letto	€59,724	€446	36%	3	3	1	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
The Duomo collection per 6	€80,685	€285	76%	3	2	1	€73	❌	❌	❌	Y / Y	⭐️ 5 (236)
milan duomo "Mi affaccio sulla piazza"	€70,967	€234	82%	3	2	1	€26	❌	✅	❌	Y / Y	⭐️ 4.5 (94)
50 Papiniano apartment	€75,427	€206	100%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (52)
❣ Wow, Duomo Penthouse w/Lush Terrace & Hot Tub❣	€107,355	€308	94%	3	2.5	3	€148	❌	✅	❌	Y / Y	⭐️ 5 (255)
Luxury 3 Bedroom + 3 Bathrooms - Duomo Penthouse	€202,123	€581	95%	3	3	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (67)

Return Metrics

15.31% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€29,109	€58,219	€87,329	€116,439	€145,549	€291,099	€873,298
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	€853,109	€906,939	€961,511	€1,016,846	€1,072,969	€1,366,232	€2,815,108

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.31%

Cap Rate

8.97%

Return on Investment

33.86%

Via Col Moschin Milano, Lombardia, 20136

3 bed • 1.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

€29,109

Annual Profit

9.0%

Cap Rate

15.3%

Cash on Cash

€92,286

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €331/night at 69% occupancy.Projected nightly rate is €369/night at 82% occupancy.

Occupancy Rate

Top 71% 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.

€112,134

Avg annual revenue

82%

Avg occupancy rate

€370

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

€35k

€105k

€175k

€250k

€29,110

Profit

Revenue

€92,286

Operating Expenses

€20,510

Operating Income

€71,775

Mortgage & Taxes

€42,665

Profit (Cash Flow)

€29,110

€190,107

Cash Investment

Down Payment

€160,000

Renos & Furnishing

€6,107

Closing Costs

€24,000

Total

€190,107

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.31%

Cap Rate

8.97%

Return on Investment

33.86%