BNBCalc Short Term Rental Rental Arbitrage Analysis Via Enrico Annibale Butti, Milano, Lombardia, 20158

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€20,154

Profit (Cash Flow)

€2,781

Cash on Cash Return

87.1%

Annual Revenue

€20,154

AirDNA projects €103/night at 68% occupancy ($25,558). Airbtics projects €132/night at 67% occupancy ($32,309). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 49% occupancy rate, €113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,320	€30,654	€57,251	€85,254
Occupancy	51%	73%	89%	95%
Nightly Rate	€95	€112	€172	€241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing flat with terrace	€23,342	€111	57%	1	1	3	€63	❌	❌	✅	Y / Y	⭐️ 5 (40)
Claro Apartments - Prampolini 12	€44,829	€122	97%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 5 (25)
Open Space Milan City	€30,408	€112	74%	1	1	1	€16	❌	❌	❌	Y / Y	⭐️ 5 (52)
Loft moderno a Milano	€16,079	€86	49%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Pretty Artistic Loft in Bovisa Politecnico	€13,098	€91	36%	1	1	4	€26	❌	❌	❌	N / Y	⭐️ 0 (0)
Mangio one Apartment/ Dergano	€16,091	€108	39%	1	1	1	€42	❌	❌	❌	N / Y	⭐️ 5 (6)
Claro Apartments - Bonomi 7	€39,608	€116	89%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
PrimoPiano - Scalvini	€85,386	€241	96%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Cute House Lancetti's District	€25,263	€87	76%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (172)
PrimoPiano - Jenner	€92,400	€251	100%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Pretty FLAT in Milan	€16,861	€86	52%	1	1	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (113)
Appartamento in Bovisa - Isola	€34,204	€97	95%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (18)
Casa con giardino privato a Milano Lancetti	€23,780	€172	35%	1	1	31	€42	❌	❌	✅	Y / N	⭐️ 0 (0)
Casa di Marco	€19,707	€113	47%	1	1	2	€42	❌	❌	❌	N / Y	⭐️ 4.5 (75)
A casa di Luca	€67,725	€242	75%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (58)
Modern industrial Loft	€32,146	€173	49%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (4)
• Cozy house • 10 min Rho Fiera	€27,865	€105	70%	1	1	31	€39	❌	❌	❌	Y / Y	⭐️ 4 (6)
MODERN, LOVELY & COZY FLAT	€16,765	€74	53%	1	1	3	€63	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Cozy apartment with terrace near Milan city centre	€26,527	€87	80%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (43)
Tropical Blue Apartment Dergano Bovisa	€23,789	€106	59%	1	1	4	€57	❌	❌	❌	Y / Y	⭐️ 5 (57)
Tower Garden Milano-4PAX-WIFI-NEW	€81,077	€243	90%	1	1	1	€94	❌	❌	✅	Y / Y	⭐️ 4.5 (88)
Torelli - Grazioso e luminoso, come a casa	€28,742	€101	73%	1	1	2	€95	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
[The Love House] vicino al centro, tram 2	€25,317	€104	63%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.6 (58)
Modern Apartment City Center	€32,448	€118	73%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (24)
[Loft di lusso] Accogliente e luminoso	€29,910	€181	44%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (6)
Vintage Cozy Apartment in post-industrial Milan	€20,440	€59	92%	1	1	2	€26	❌	❌	❌	N / N	⭐️ 5 (61)
La Corte Farini	€31,993	€98	87%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (40)
Loft incantevole in zona Garibaldi *	€40,218	€143	77%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (120)
Aprica8	€27,142	€79	92%	1	0	1	€37	❌	❌	❌	Y / Y	⭐️ 5 (97)
Renovated two-room apartment with amazing view	€20,514	€81	67%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Tranquil & Cozy Loft with Courtyard	€44,634	€124	95%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (104)
Loft incantevole in zona Garibaldi	€51,165	€186	75%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (134)
Loft incantevole in zona Garibaldi &	€44,279	€181	67%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (125)
Aprica16 - Loft House Milano	€42,474	€135	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Farini Casa Coco	€24,301	€116	54%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (22)
MM DERGANO. POLITECNICO/GARIBALDI	€20,265	€54	93%	1	1	4	€52	❌	❌	❌	Y / Y	⭐️ 4 (1)
Sunlit / Sunlit Apt with large terrace	€21,727	€176	33%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
La Casina- 20 minuti dal Duomo	€37,424	€108	94%	1	1	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (65)

Return Metrics

87.11% 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)	€2,780	€5,561	€8,342	€11,122	€13,903	€27,807	€83,421
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	€2,780	€5,561	€8,342	€11,122	€13,903	€27,807	€83,421

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.11%

Payback Period Days

419

Return on Investment

87.11%

Via Enrico Annibale Butti Milano, Lombardia, 20158

1 bed • 1 bath • 2 guests

Monthly Rent

€20,154

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €103/night at 68% occupancy.Projected nightly rate is €132/night at 67% occupancy.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€33,225

Avg annual revenue

67%

Avg occupancy rate

€132

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

€35k

€65k

€95k

€2,781

Profit

Revenue

€20,154

Operating Expenses

€11,374

Operating Income

€8,781

Net Effective Rent

€6,000

Profit (Cash Flow)

€2,781

€3,192

Cash Investment

Renos & Furnishing

€3,095

Setup Costs

€97

Total

€3,192

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

87.11%

Payback Period Days

419