BNBCalc Short Term Rental Investment Analysis Via dei Praga Emilio e Marco, Milano, Lombardia, 20145

2 bed • 1 bath • 6 guests • €240

BNB

Calc

Annual Revenue

€53,707

Profit (Cash Flow)

€38,365

Cap Rate

15990.9%

Annual Revenue

€53,707

AirDNA projects €177/night at 63% occupancy ($40,686). Airbtics projects €204/night at 72% occupancy ($53,706). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, €204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,976	€48,479	€69,870	€129,330
Occupancy	59%	73%	86%	94%
Nightly Rate	€127	€178	€217	€370

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brand NEW Stylish Flat, Metro, A/C. MiCo-City Life	€37,807	€139	74%	2	2	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (135)
CityLife 6 - Bright Two Bedroom Apt.	€38,670	€111	94%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (127)
Appartamento Leone XIII	€33,210	€118	76%	2	1	3	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
CITYLIFE 19 - Quiet & Design Two Bedroom Apt	€37,049	€108	93%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (286)
Relstay CityLife \| Spacious 2BR	€51,425	€185	73%	2	1	1	€65	❌	❌	❌	Y / Y	⭐️ 5 (45)
Charming Towers G.H Apartment	€43,752	€204	57%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 0 (2)
Italianway - Reggimento Savoia 10	€39,843	€149	71%	2	2	1	€58	❌	❌	❌	Y / Y	⭐️ 3 (4)
CityLife New Apt con WiFi & Netflix - Intrho	€142,233	€451	85%	2	1	1	€84	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
FieraMilano & CityLife luxury apt x5	€71,329	€262	73%	2	2	2	€86	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Grey House	€28,393	€106	71%	2	1	1	€53	❌	❌	❌	Y / Y	⭐️ 5 (65)
- Appartamento - city life -	€44,985	€174	68%	2	2	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (89)
Allianz Mico - Fiera - near train to Como, Milano	€42,843	€193	60%	2	2	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (81)
Yu's Cozy Home near CityLife	€28,064	€130	59%	2	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (122)
Dea Dreams San Siro 27 Apartment	€64,994	€187	94%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (6)
Casagrande 1920	€36,518	€118	80%	2	1	1	€114	❌	❌	❌	Y / Y	⭐️ 5 (35)
Tailors' Home Sempione - 2 Bedrooms	€37,714	€120	82%	2	1	1	€95	❌	❌	❌	Y / Y	⭐️ 5 (40)
Central Quite Apartment, 2 bedrooms + Big Balcony	€51,667	€195	71%	2	1.5	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (55)
Gramsci Home, China Town and C. Sempione, Milan	€22,459	€156	38%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (17)
Lovely Arch	€31,896	€108	78%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (86)
Casa 51 Arco della Pace Triennale	€30,387	€92	89%	2	2	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (136)
[Duomo 7 Minuti]Exclusive Apartment Vercelli-Wifi	€28,366	€139	54%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 5 (66)
Leonardo Da Vinci House \| 10 minutes from Duomo	€56,808	€202	77%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (55)
Elegant 2bedrooms apt, authentic neighborhood	€77,779	€324	64%	2	2	1	€86	❌	❌	❌	Y / Y	⭐️ 5 (67)
Newly refurbished in Milan centre	€51,037	€153	91%	2	2	2	€95	❌	✅	❌	Y / Y	⭐️ 5 (317)
Belle Époque Apartment - Madeleine apartments-	€66,703	€200	90%	2	2	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (268)
Historic center Via Monti Cadorna design & silence	€91,318	€293	83%	2	2	1	€95	❌	❌	✅	Y / Y	⭐️ 5 (55)
Elegant Loft - Arco della Pace	€63,191	€181	95%	2	1	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (536)
Green House	€58,689	€307	52%	2	2	31	€66	❌	❌	❌	Y / Y	⭐️ 5 (50)
Milano - Brand New 4 PAX Life & The City	€113,298	€400	77%	2	2	1	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Easylife - Charming Loft in Sarpi-Arco della Pace	€33,136	€144	60%	2	2	1	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
L’Archè – Skyline Apartment	€77,306	€207	97%	2	1	1	€108	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
trilocale in centro a Milano	€24,179	€116	54%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Apartment Centro _ City Life _ Mico	€63,567	€447	38%	2	2	3	€143	❌	❌	❌	Y / Y	⭐️ 5 (74)
[100m dalla metro] Luminoso appartamento in centro	€41,980	€159	70%	2	1.5	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (60)
Prestigioso appartamento su 2 piani	€87,743	€249	95%	2	2	2	€29	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
[Free Parking - metro] Double Rooms in CityLife	€96,252	€515	50%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 4 (1)
Bright stilish, AC, 150m2 Tre Torri Citylife	€57,024	€196	79%	2	2	3	€76	❌	❌	✅	Y / Y	⭐️ 4.8 (103)
Relax in fabulous loft with indoor pool	€58,984	€368	43%	2	2	2	€34	✅	✅	❌	N / Y	⭐️ 5 (217)
Charming apartment in center Milan	€21,132	€115	49%	2	1	5	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
GlamourHouse - Heart of the city! Parco Sempione	€53,361	€156	92%	2	2	3	€76	❌	❌	❌	N / Y	⭐️ 4.5 (413)

Return Metrics

913.48% 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)	€38,365	€76,730	€115,095	€153,460	€191,826	€383,652	€1,150,957
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€191	€191	€191	€191	€191	€191	€191
Down Payment	€48	€48	€48	€48	€48	€48	€48
Property Appreciation	€7	€14	€22	€30	€38	€82	€342
Total Return	€38,612	€76,985	€115,357	€153,731	€192,104	€383,975	€1,151,539

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

913.48%

Cap Rate

15,990.85%

Return on Investment

913.74%

Via dei Praga Emilio e Marco Milano, Lombardia, 20145

2 bed • 1 bath • 6 guests

Purchase Price

145551

Airbnb Investor Score

€38,365

Annual Profit

15990.9%

Cap Rate

913.5%

Cash on Cash

€53,707

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €177/night at 63% occupancy.Projected nightly rate is €204/night at 72% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€53,427

Avg annual revenue

72%

Avg occupancy rate

€204

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

€20k

€60k

€100k

€145k

€38,365

Profit

Revenue

€53,707

Operating Expenses

€15,329

Operating Income

€38,378

Mortgage & Taxes

€13

Profit (Cash Flow)

€38,365

€4,200

Cash Investment

Down Payment

€48

Renos & Furnishing

€4,145

Closing Costs

€7

Total

€4,200

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

913.48%

Cap Rate

15,990.85%

Return on Investment

913.74%