BNBCalc Short Term Rental Investment Analysis Via Don Giovanni Minzoni, Casarile, Lombardia, 20059

2 bed • 2 bath • 3 guests • €200,000

BNB

Calc

Annual Revenue

€32,165

Profit (Cash Flow)

€8,087

Cap Rate

9.4%

Annual Revenue

€32,165

Airbtics projects €133/night at 66% occupancy ($32,164). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 66% occupancy rate, €133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,396	€28,827	€40,108	€68,087
Occupancy	59%	66%	80%	89%
Nightly Rate	€88	€117	€133	€204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
la casa di chiara Appartamento completo	€20,280	€85	65%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (6)
La CasaCiarlasca	€19,764	€87	62%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Green Villa - Milano CityDoor, Lacchiarella	€39,160	€114	92%	2	1	2	€55	❌	❌	✅	Y / Y	⭐️ 5 (51)
Ampio appartamento tra Pavia e Milano, Giussago	€17,907	€74	66%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (114)
Appartamento vicino Forum Assago & Humanitas	€35,945	€120	80%	2	1	1	€20	❌	❌	✅	N / Y	⭐️ 5 (154)
Sunny family apartment in villa.	€29,142	€107	73%	2	1	2	€35	❌	❌	❌	N / Y	⭐️ 4.5 (38)
casa sull' albero Oasi di Certosa di Pavia	€47,553	€228	57%	2	1	1	€0	✅	❌	✅	N / Y	⭐️ 5 (7)
Appartamento in Villa	€32,409	€119	72%	2	1.5	1	€50	❌	❌	❌	N / Y	⭐️ 5 (38)
Sweet home Bereguardo	€27,701	€87	86%	2	1.5	2	€17	✅	❌	❌	Y / Y	⭐️ 5 (114)
Grazioso appartamento con parcheggio gratuito.	€18,475	€61	82%	2	1	31	€10	❌	❌	❌	Y / Y	⭐️ 5 (123)
Artist’s Suite @Forum & Humanitas, Rozzano, Milano	€40,155	€124	86%	2	2.5	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (32)
Il Nido della Cicogna_ Stazione Certosa di Pavia	€21,813	€89	67%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (83)
Nova Acacie Mi3	€44,118	€176	66%	2	2	2	€80	❌	❌	❌	Y / Y	⭐️ 5 (6)
Comfortable flat to visit Milan	€42,120	€125	92%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (127)
Apartment Forum V	€31,837	€158	54%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (16)
Assago Centro - Appartamento 100 mq -	€29,706	€122	60%	2	1	3	€60	❌	❌	✅	Y / Y	⭐️ 5 (3)
Entire Apartment in Valleambrosia, Rozzano	€14,519	€55	72%	2	2	2	€9	❌	❌	✅	Y / Y	⭐️ 4.9 (118)
Quiet and spacious apartment minutes from Milan	€19,945	€101	51%	2	1.5	31	€81	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Trilocale Noverasco IEO 1	€73,498	€318	62%	2	1	1	€60	❌	❌	❌	Y / Y	⭐️ 0 (2)
COME A CASA Apartment GiGi Humanitas-Forum-Tram15	€30,400	€100	83%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Big apartment, near Milan with lake view	€31,162	€134	62%	2	2	2	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Apartment Assago Forum	€38,828	€158	66%	2	2	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (1)
Relax Apartment Forum	€35,579	€126	75%	2	1	1	€25	❌	❌	❌	Y / Y	⭐️ 5 (43)
Mambo House	€45,200	€182	68%	2	1	1	€0	❌	✅	✅	Y / Y	⭐️ 5 (104)
Il Trifoglio: sobrio ed accogliente trilocale	€30,902	€122	68%	2	1	4	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Casa vicino Humanitas & Forum Assago	€33,914	€116	80%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (52)
Piazza Alboreto, 72 - Rozzano	€33,287	€126	66%	2	2	1	€85	❌	❌	❌	Y / Y	⭐️ 0 (2)
Comfort 135 mq nel verde Humanitas/IEO/golf/FORUM	€25,247	€109	61%	2	2	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (71)
Appartamento luminoso&confortevole	€20,041	€103	52%	2	1.5	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (19)
3 Appartamento Rozzano Assago Humanitas	€15,301	€44	94%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.3 (180)
Appartamento nuovo e luminoso	€29,896	€103	76%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (13)
[Forum-Navigli 10 min] Pop art apartment wifi + tv	€29,016	€85	93%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Villetta con giardino a due passi da Pavia	€17,205	€53	89%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (85)
Borgo41, oasi tra Milano e Pavia	€38,915	€125	85%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
ampio appartamento Vermezzo con box privato	€15,255	€70	57%	2	1	2	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Relax Green House Milano-Humanitas Rozzano- Assago	€19,913	€106	50%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (80)

Return Metrics

16% 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)	€8,086	€16,173	€24,259	€32,346	€40,432	€80,865	€242,595
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€214,086	€228,353	€242,804	€257,447	€272,287	€349,648	€728,047

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16%

Cap Rate

9.37%

Return on Investment

33.46%

Via Don Giovanni Minzoni Casarile, Lombardia, 20059

2 bed • 2 bath • 3 guests

Purchase Price

Airbnb Investor Score

€8,086

Annual Profit

9.4%

Cap Rate

16.0%

Cash on Cash

€32,165

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €133/night at 66% occupancy.

Occupancy Rate

Top 58% 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.

€29,684

Avg annual revenue

66%

Avg occupancy rate

€134

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

€30k

€50k

€75k

€8,087

Profit

Revenue

€32,165

Operating Expenses

€13,412

Operating Income

€18,753

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€8,087

€50,518

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€4,518

Closing Costs

€6,000

Total

€50,518

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16%

Cap Rate

9.37%

Return on Investment

33.46%