BNBCalc Short Term Rental Rental Arbitrage Analysis Via Francesco Brioschi, Milano, Lombardia,

3 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€85,380

Profit (Cash Flow)

€35,144

Cash on Cash Return

589.0%

Annual Revenue

€85,380

AirDNA projects €275/night at 66% occupancy ($66,257). Airbtics projects €334/night at 70% occupancy ($85,380). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, €334 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€41,026	€68,929	€139,721	€191,366
Occupancy	56%	74%	86%	93%
Nightly Rate	€197	€251	€438	€553

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ShortMi Balilla	€62,285	€236	72%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Spacious 3 bedroom apartment	€51,090	€207	67%	3	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (326)
APT Milan Navigli/3BR +3BH! close to Duomo/Centro.	€70,801	€231	83%	3	3	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (91)
Sweett \| San Gottardo II	€98,434	€368	72%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (83)
Pentahouse terrasse Navigli - NavigliApartments	€51,961	€158	89%	3	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (249)
Fantastic loft Navigli	€64,909	€518	34%	3	2	31	€10	❌	✅	✅	Y / Y	⭐️ 0 (2)
Wide and Bright Duomo/Navigli Apartment	€65,915	€240	72%	3	2.5	2	€107	❌	❌	❌	Y / Y	⭐️ 5 (62)
Darsena luxury apartment + private parking, Milan	€165,298	€492	91%	3	3	2	€58	❌	❌	❌	Y / Y	⭐️ 5 (134)
[Duomo-Navigli] Vie di Milano - 3 Indipendent Loft	€162,475	€437	100%	3	3	31	€116	❌	❌	❌	Y / Y	⭐️ 0 (2)
[Palazzo di Design]Vicino al centro+9 posti letto	€96,531	€688	38%	3	3	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
ComeCasa the most Charming Courtyard on Navigli	€63,084	€219	78%	3	2	2	€77	❌	❌	✅	N / Y	⭐️ 5 (212)
Bellezza14 - Appartamento Porta Romana / Bocconi	€46,582	€141	88%	3	2	2	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
StayEasy Quadronno33 Duomo walking 3bedroom 2baths	€101,830	€276	99%	3	2	1	€112	❌	❌	❌	Y / Y	⭐️ 5 (57)
AWESOME APT ON NAVIGLIO, 3BR 2BT	€57,420	€173	89%	3	2	1	€101	❌	❌	✅	Y / Y	⭐️ 4.5 (335)
Cosy flat between Duomo and Navigli nightlife	€39,929	€124	86%	3	1	3	€106	❌	❌	❌	Y / Y	⭐️ 5 (306)
Charming apartment in Navigli District	€63,948	€217	79%	3	2	1	€115	❌	❌	❌	Y / Y	⭐️ 5 (160)
Bocconi Navigli Boutique 3BR I Hacca Collection	€123,050	€440	74%	3	2	1	€145	❌	❌	✅	Y / Y	⭐️ 4.5 (287)
La Milanese [Duomo Navigli Fiera Forum Prada]	€57,495	€231	67%	3	1	1	€30	❌	❌	✅	Y / Y	⭐️ 5 (41)
Cozy Apartment in City Center	€58,935	€158	100%	3	2	1	€44	❌	❌	❌	Y / Y	⭐️ 3 (2)
Quiet apt in nightlife area	€26,444	€158	44%	3	2	3	€154	❌	❌	✅	Y / Y	⭐️ 4.5 (103)
Charming Loft with terrace	€23,770	€171	37%	3	2.5	2	€30	❌	❌	✅	Y / N	⭐️ 5 (12)
Quadrilocale in zona Navigli	€86,942	€261	87%	3	2	1	€178	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Quite Rooftop Loft in Navigli Area	€171,909	€1,044	44%	3	1.5	31	€97	❌	❌	❌	Y / Y	⭐️ 5 (5)
DeHomes - Luxury Porta Genova near Metro	€87,180	€280	85%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Navigli Harmony Flat: 3 bedrooms, 6 guests	€87,096	€356	65%	3	2	4	€192	❌	❌	❌	Y / Y	⭐️ 5 (48)
Boutique apartment with patio. Navigli experience	€44,579	€165	72%	3	2	1	€121	❌	❌	❌	Y / Y	⭐️ 5 (155)
Luminoso appartamento con terrazzo verdeggiante nel cuore dei Navigli	€164,095	€915	49%	3	2.5	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (43)
[Bocconi - Navigli] Student's Flat \| Smart Working	€20,404	€106	51%	3	1	2	€54	❌	❌	❌	Y / Y	⭐️ 4.3 (13)
Brand new 3 bedrooms apartment in Navigli area	€74,233	€216	94%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Npa20 -Luxury Large Apartment in Navigli District	€93,290	€327	78%	3	3	2	€0	❌	✅	❌	Y / Y	⭐️ 5 (29)
Appartamento tre camere, salone, due bagni Bocconi	€99,532	€336	81%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
three-suite Milano with free Netflix and fast WIFI	€60,630	€194	84%	3	3	1	€58	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
"Penthouse Luce Milano" Tram to Duomo-Metro	€50,922	€199	70%	3	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
[10 minuti dal Duomo] Elegante Maison	€38,784	€241	44%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (25)
LUVI - Castiglioni	€184,674	€543	93%	3	2	1	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Daplace \| Portaluppi Apartment	€95,101	€296	82%	3	2	1	€97	❌	❌	❌	N / Y	⭐️ 5 (59)
Easylife - 230sqm attic with terrace Bocconi area	€105,463	€384	74%	3	2	1	€116	❌	✅	❌	Y / Y	⭐️ 4.5 (17)
Minimalistic flat near the centre	€106,263	€485	58%	3	2	2	€146	❌	❌	❌	Y / Y	⭐️ 3.7 (7)

Return Metrics

589.04% 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)	€35,144	€70,288	€105,432	€140,576	€175,720	€351,441	€1,054,324
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	€35,144	€70,288	€105,432	€140,576	€175,720	€351,441	€1,054,324

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

589.04%

Payback Period Days

Return on Investment

589.04%

Via Francesco Brioschi Milano, Lombardia

3 bed • 3 bath • 6 guests

Monthly Rent

€85,380

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €275/night at 66% occupancy.Projected nightly rate is €334/night at 70% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€80,037

Avg annual revenue

70%

Avg occupancy rate

€334

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

€75k

€125k

€185k

€35,144

Profit

Revenue

€85,380

Operating Expenses

€17,836

Operating Income

€67,544

Net Effective Rent

€32,400

Profit (Cash Flow)

€35,144

€5,966

Cash Investment

Renos & Furnishing

€5,877

Setup Costs

€90

Total

€5,966

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

589.04%

Payback Period Days