BNBCalc Short Term Rental Rental Arbitrage Analysis Via dei Ciclamini, Milano, Lombardia, 20147

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€68,753

Profit (Cash Flow)

€32,931

Cash on Cash Return

689.0%

Annual Revenue

€68,753

AirDNA projects €164/night at 62% occupancy ($37,193). Airbtics projects €183/night at 66% occupancy ($44,223). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, €230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,423	€41,067	€70,112	€104,376
Occupancy	49%	68%	82%	94%
Nightly Rate	€111	€161	€230	€299

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
YouHosty - Inganni 74	€27,466	€109	66%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.2 (17)
Sunshine Holiday Apartment - 80 mq Modern Home	€68,280	€232	79%	2	2	2	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (136)
Luxury Apartment 100 sqm	€36,318	€103	94%	2	2	1	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (764)
PrimoPiano - Carlone	€91,323	€263	94%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
SuitePenthouse*	€33,863	€125	70%	2	1	1	€72	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Luminoso, spazioso con VISTA	€43,892	€167	69%	2	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
YouHosty - Delle Genziane 7	€34,104	€168	53%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Art Café Tulipani	€33,312	€130	68%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cozy apartment with big terrace in Milan	€103,910	€281	100%	2	2	3	€26	❌	❌	❌	Y / N	⭐️ 5 (1)
Appartamento luminoso e accogliente	€30,594	€100	82%	2	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (105)
La casa di Gabriella	€68,764	€226	82%	2	2	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (9)
bright & charming house near metro and Fiera	€43,310	€338	35%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Apartment in Milan close to MM2	€21,577	€147	40%	2	2	3	€15	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Orchidea - 2 rooms, kitchen, bath, 20’ metro Duomo	€36,586	€109	90%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Terrazza Milano Apartment	€62,452	€201	85%	2	1	3	€0	❌	✅	✅	Y / Y	⭐️ 5 (21)
Gambara Apartment	€62,093	€246	68%	2	1	1	€33	❌	❌	❌	Y / Y	⭐️ 5 (1)
Bright and silent flat in Milan	€32,187	€201	43%	2	2	1	€41	❌	✅	❌	Y / Y	⭐️ 5 (7)
Modern Flat Stadio San Siro Fiera Rho & Milan City	€18,648	€135	35%	2	2	1	€57	❌	❌	✅	Y / Y	⭐️ 4.8 (134)
The Precious Apartment Bande Nere	€117,892	€579	55%	2	2	3	€88	❌	❌	❌	Y / Y	⭐️ 5 (23)
Kibilù - Via Inganni	€18,121	€87	50%	2	1	2	€124	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Kibilù - Piazzale Siena	€51,294	€230	59%	2	2	1	€130	❌	❌	❌	Y / Y	⭐️ 5 (11)
Spacious Penthouse with Panoramic View and Terrace	€71,861	€301	64%	2	2	1	€84	❌	❌	✅	Y / Y	⭐️ 5 (20)
Luxury apartment with terrace - Forze Armate	€74,615	€252	78%	2	2	1	€186	❌	❌	❌	Y / Y	⭐️ 4.1 (9)
YOUHOME MILLELIRE APARTMENT	€32,368	€91	94%	2	1	2	€73	❌	✅	❌	Y / Y	⭐️ 4.8 (23)
Esclusivo appartamento con 2 camere da letto	€45,997	€208	58%	2	2	1	€62	❌	❌	✅	Y / Y	⭐️ 5 (4)
1 minuto dalla fermata metro!	€30,251	€103	76%	2	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Luminoso e ampio appartamento	€111,007	€333	91%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (11)
Appartamento grazioso a Milano	€16,174	€105	41%	2	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Giambellino, 128 - Al Giambellino, ampio e comodo	€48,863	€152	82%	2	2	1	€114	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
[Tortona-Navigli] Luxury Desing District Wifi	€72,937	€220	89%	2	2	1	€61	❌	❌	✅	Y / Y	⭐️ 5 (22)
Trilocale M1 Inganni - MaBa Home	€43,064	€120	98%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Trilocale nuovo a SeiMilano	€32,905	€173	52%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
Comfort zone	€24,766	€87	75%	2	2	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (5)
Entire home/apt. in Milan near Fairs and Navigli	€25,869	€160	43%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Sister's House in Gambara metro station	€46,127	€162	76%	2	1	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (33)
Very vintage house in Milan	€10,350	€65	43%	2	1	1	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Ample Apartment with private parking	€40,501	€113	96%	2	1	30	€32	❌	❌	❌	Y / Y	⭐️ 5 (26)
Palma House \| Duomo a 13min	€22,132	€122	48%	2	1	1	€78	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

689% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€32,930	€65,861	€98,792	€131,723	€164,654	€329,308	€987,924
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	€0	€0	€0	€0	€0	€0	€0
Total Return	€32,930	€65,861	€98,792	€131,723	€164,654	€329,308	€987,924

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

689%

Payback Period Days

Return on Investment

689%

Via dei Ciclamini Milano, Lombardia, 20147

2 bed • 2 bath • 4 guests

Monthly Rent

€68,753

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €164/night at 62% occupancy.Projected nightly rate is €183/night at 66% occupancy.

Occupancy Rate

Top 31% 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.

€45,729

Avg annual revenue

66%

Avg occupancy rate

€183

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

€45k

€80k

€120k

€32,931

Profit

Revenue

€68,753

Operating Expenses

€16,622

Operating Income

€52,131

Net Effective Rent

€19,200

Profit (Cash Flow)

€32,931

€4,779

Cash Investment

Renos & Furnishing

€4,683

Setup Costs

€96

Total

€4,779

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

689%

Payback Period Days