BNBCalc Short Term Rental Investment Analysis Via Dante Alighieri, Rho, Metropolitan City of Milan, Italy

1 bed • 1 bath • 4 guests • €250,000

BNB

Calc

Annual Revenue

€32,429

Profit (Cash Flow)

€5,356

Cap Rate

7.5%

Annual Revenue

€32,429

AirDNA projects €95/night at 51% occupancy ($17,783). Airbtics projects €111/night at 61% occupancy ($24,673). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, €118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,457	€19,631	€33,005	€57,818
Occupancy	50%	58%	75%	88%
Nightly Rate	€77	€91	€118	€177

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stefano Rho Apartament Near Rho-Fiera and Milano	€24,301	€84	74%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (158)
Gegix's House Rho	€21,642	€80	70%	1	1	1	€27	❌	❌	✅	Y / Y	⭐️ 5 (59)
Pretty Little Loft	€33,457	€112	79%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (55)
"L'Ora del Tè" Rho station, FAIR	€20,980	€58	97%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (235)
elegant room with terrace	€18,114	€103	48%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (8)
Splendid Rho Fiera apartment	€20,851	€112	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Rho Appartamento in centro in tipica corte	€23,439	€94	66%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 5 (45)
Home Bijoux	€24,417	€101	64%	1	1	2	€32	❌	❌	❌	N / Y	⭐️ 5 (5)
Appartamento "BETA"	€48,919	€239	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (2)
Appartamento "ALFA"	€46,571	€227	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Studio Rho -Fiera Milano	€25,852	€104	67%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (24)
Fiera Milano Giardino privato - Rho	€17,563	€83	56%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Rho la casa a spirale	€21,886	€76	77%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Rhospitality-Visconti Appartаmento	€52,078	€263	54%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 0 (1)
Sabrina Apartments Rho-Centro Parcheggio e Fiera	€20,596	€71	78%	1	1	1	€11	❌	❌	❌	Y / Y	⭐️ 5 (76)
Modern Loft Rho Fiera Milano	€22,621	€64	95%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 5 (9)
Appartamento Rho Centro	€19,024	€75	67%	1	1	2	€21	❌	❌	❌	Y / N	⭐️ 5 (61)
Rho-Fiera CimaRhosa House - Color	€37,697	€136	75%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
RHO FIERA La casa in corte	€17,379	€77	60%	1	1	31	€41	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
New:Suite Rho-Center.Only one train stop to Fiera	€18,391	€149	33%	1	1	2	€31	❌	❌	✅	N / Y	⭐️ 5 (37)
Flat in Rho, Via Torino 40	€26,354	€113	62%	1	1	1	€41	❌	❌	✅	N / Y	⭐️ 4.5 (8)
Le Caveau Victor monolocale -20”Mil-Galeazzi-Wi-fi	€11,356	€72	42%	1	1.5	2	€36	❌	❌	❌	N / Y	⭐️ 4.5 (24)
Intero appartamento Rho Centro	€26,782	€92	79%	1	1	3	€26	❌	❌	❌	Y / Y	⭐️ 5 (39)
Independent room near Rho station	€10,532	€89	31%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 5 (29)
Pepp's House-two-room apartment with large bedroom	€18,492	€93	53%	1	1	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (11)
Casa con giardino a pochi passi dalla fermata Rho	€30,655	€270	31%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (4)
CHEZ MARGHE monolocale nuovo, comodo per fiera Rho	€19,812	€81	65%	1	1	28	€34	❌	❌	✅	Y / Y	⭐️ 5 (54)
NMN's House - Bilocale zona centro/stazione	€16,133	€77	57%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
B&B La Taverna	€13,139	€90	40%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (7)
Charming flat next to Expo	€14,163	€86	44%	1	1	4	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Studio	€15,885	€112	38%	1	1	2	€26	❌	❌	✅	N / Y	⭐️ 5 (32)
Rho Fiera - Apartment near the Rho Exhibition	€22,919	€70	88%	1	1	3	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
Margot's House Rho	€33,335	€172	53%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Appartamento in Corte	€30,190	€86	96%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
{White Flat} Fm Station/ Rho Fair/ Near center 2	€28,114	€142	54%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
{CityHouse} Fm Station/Rho Fair/ Near center 1	€27,618	€145	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
FIERA RHO/MI CENTRO STORICO DOLCE RISVEGLIO 2	€24,617	€70	95%	1	1	3	€21	❌	❌	✅	Y / Y	⭐️ 5 (82)
DAM Rho Fiera Milano appartamento (3 ospiti)	€25,640	€85	82%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (21)
Bilocale in centro a Rho (Mi)- Milano	€9,295	€73	35%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.3 (56)

Return Metrics

8.84% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,355	€10,711	€16,066	€21,422	€26,777	€53,555	€160,665
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€262,855	€275,936	€289,248	€302,799	€316,596	€389,534	€767,481

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.84%

Cap Rate

7.47%

Return on Investment

27.05%

Via Dante Alighieri Rho, Lombardia, 20017

1 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

€5,355

Annual Profit

7.5%

Cap Rate

8.8%

Cash on Cash

€32,429

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €95/night at 51% occupancy ($17,783.62). Airbtics projects €118/night at 61% occupancy ($24,673).

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.

€23,859

Avg annual revenue

61%

Avg occupancy rate

€111

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

€25k

€35k

€55k

€5,356

Profit

Revenue

€32,429

Operating Expenses

€13,740

Operating Income

€18,688

Mortgage & Taxes

€13,333

Profit (Cash Flow)

€5,356

€60,544

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€3,044

Closing Costs

€7,500

Total

€60,544

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.84%

Cap Rate

7.47%

Return on Investment

27.05%