BNBCalc Short Term Rental Investment Analysis Via Dante Alighieri, Bollate, Lombardia, 20021

1 bed • 1 bath • 4 guests • €180,000

BNB

Calc

Annual Revenue

€32,459

Profit (Cash Flow)

€8,946

Cap Rate

10.3%

Annual Revenue

€32,459

AirDNA projects €82/night at 61% occupancy ($18,164). Airbtics projects €98/night at 67% occupancy ($23,989). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 84% occupancy rate, €106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,435	€23,440	€33,323	€39,790
Occupancy	52%	68%	84%	90%
Nightly Rate	€80	€92	€106	€117

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento in zona FieraMilano e Arexpo	€43,098	€327	36%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento a 5 min da Galeazzi-Rho Fiera Milano	€27,183	€88	84%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Casa Sir Oliver	€21,670	€97	61%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Appartamento A&C	€14,537	€81	46%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Il Mono Dieci - studio flat 20 minutes from Milan	€21,204	€59	96%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (52)
Apartment Wi-fi e AC - RhoFieraMilano	€23,238	€74	84%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Appartamento a Baranzate - A Modo Nostro 1	€23,125	€117	53%	1	1	3	€31	❌	❌	✅	N / Y	⭐️ 5 (8)
A Casa di Sole Arese mansarda	€26,913	€100	72%	1	1	2	€21	❌	❌	❌	N / N	⭐️ 4.5 (2)
Loft romantico	€18,643	€80	64%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (7)
Studio flat 15 min from Milancenter	€19,808	€80	68%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 3.9 (17)
Bilocale Fucsia	€25,556	€106	66%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (17)
Civico 8 Appartamento moderno in zona centrale	€25,843	€94	75%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Milano / Fiera Rho	€25,605	€103	68%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (13)
vicino Milano	€21,524	€71	83%	1	1	3	€0	❌	❌	✅	Y / N	⭐️ 4.6 (24)
Appartamento a Baranzate - A Modo Nostro 3	€27,360	€116	63%	1	1	3	€32	❌	❌	✅	N / Y	⭐️ 0 (0)
CasaPino, Rho Fiera-Galeazzi	€20,234	€86	64%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
AirLoft 1 - comfort vicino a Rho Fiera	€31,002	€111	74%	1	1	1	€52	❌	❌	✅	Y / N	⭐️ 4.1 (11)
Bnbook Studio Gandhi	€21,160	€85	65%	1	1	7	€77	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
COZY APPARTMENT NEAR MILAN	€32,322	€99	88%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Appartamento nuovo zona fiera e ospedale	€10,623	€106	26%	1	1	1	€38	❌	❌	✅	N / Y	⭐️ 4.5 (11)
A Casa di Sole Arese Bilocale	€27,458	€86	86%	1	1	2	€16	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
[Corte 53] Loft moderno in antica corte - FieraRho	€10,146	€72	32%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (28)
Exphome, a due passi da Milano	€39,556	€132	79%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 5 (23)
MPM-Apartment Balzarotti- Rho Fiera 4 pax	€26,348	€91	78%	1	1	2	€31	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Stelvio Apartment between Milan and Rho Fiera	€17,063	€111	40%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (6)
Appartamento Baranzate	€15,517	€101	42%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
AirLoft 3 confort vicino a Rho Fiera	€29,996	€115	68%	1	1	1	€52	❌	❌	✅	N / N	⭐️ 0 (3)
Casa luminosa + bike tour.	€28,454	€87	89%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (63)
Bilocale Camelia	€30,323	€85	97%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 3.9 (6)
Milano City & Rho Fiera Apartment 2	€23,151	€80	78%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (34)
The Station Bollate Centro	€38,322	€120	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
(Wehomes) Milan Rho Fair Hospital Sacco / Galeazzi	€14,852	€63	60%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Moderno bilocale a Rho fiera	€26,632	€143	51%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Camera con salotto e bagno privato - Host privato	€20,782	€63	90%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (61)
Smack apartment Rho Fiera/Milano	€18,798	€93	54%	1	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (16)
Central with work space	€28,419	€78	100%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
studio apartment kitchenette near Fiera Mil	€10,626	€54	45%	1	1	30	€52	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
Erba 6	€19,682	€102	49%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 1 (2)
B&B Planets-Neptune Novate Milanese	€13,237	€95	30%	1	1	5	€74	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa in centro con Wifi, Metro e treno per Milano	€25,478	€75	91%	1	1	4	€32	❌	❌	✅	Y / Y	⭐️ 4.8 (32)

Return Metrics

20.1% 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)	€8,945	€17,891	€26,836	€35,782	€44,728	€89,456	€268,369
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€143,999	€143,999	€143,999	€143,999	€143,999	€143,999	€143,999
Down Payment	€36,000	€36,000	€36,000	€36,000	€36,000	€36,000	€36,000
Property Appreciation	€5,400	€10,962	€16,690	€22,591	€28,669	€61,904	€256,907
Total Return	€194,345	€208,853	€223,527	€238,374	€253,397	€331,361	€705,277

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.1%

Cap Rate

10.3%

Return on Investment

37.94%

Via Dante Alighieri Bollate, Lombardia, 20021

1 bed • 1 bath • 4 guests

Purchase Price

113

Airbnb Investor Score

€8,945

Annual Profit

10.3%

Cap Rate

20.1%

Cash on Cash

€32,459

Annual Revenue

BNBCalc predicts this property will get $98 per night with 67% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€23,637

Avg annual revenue

67%

Avg occupancy rate

€98

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

€10k

€20k

€30k

€45k

€8,946

Profit

Revenue

€32,459

Operating Expenses

€13,913

Operating Income

€18,545

Mortgage & Taxes

€9,600

Profit (Cash Flow)

€8,946

€44,494

Cash Investment

Down Payment

€36,000

Renos & Furnishing

€3,094

Closing Costs

€5,400

Total

€44,494

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.1%

Cap Rate

10.3%

Return on Investment

37.94%