BNBCalc Short Term Rental Investment Analysis Via Francesco dall'Ongaro, Milano, Lombardia, 20133

2 bed • 2 bath • 4 guests • €700,000

BNB

Calc

Annual Revenue

€58,108

Profit (Cash Flow)

€4,171

Cap Rate

5.9%

Annual Revenue

€58,108

AirDNA projects €130/night at 84% occupancy ($39,989). Airbtics projects €165/night at 71% occupancy ($42,748). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 83% occupancy rate, €192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,342	€41,261	€59,607	€85,535
Occupancy	63%	70%	83%	90%
Nightly Rate	€112	€157	€192	€254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Italianway - Zanella 10	€45,094	€201	58%	2	2	1	€99	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
The magic of a warm elegant flat	€29,519	€111	70%	2	1	2	€94	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Milano 13 - Emmaus Apartment next to city center	€47,816	€145	87%	2	1	2	€82	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
BIG Attico Goldoni 2 bagni [Duomo-M4 Lin Airport]	€22,036	€104	55%	2	2	1	€71	❌	❌	✅	Y / Y	⭐️ 4.6 (70)
Luminoso APT in Milano Città Studi - 2 Balconi	€55,053	€157	92%	2	1	1	€75	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Appartamento incantevole a Milano.	€38,982	€193	55%	2	2	3	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Sismondi Top APT CittàStudi-Linate-Close Center	€37,607	€145	71%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Casa graziosa in Forlanini	€34,419	€127	71%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Harry Potter's Magic House [Linate - Città Studi]	€102,464	€308	91%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (15)
PrimoPiano - Argonne	€101,098	€275	100%	2	2	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
[DUOMO AT 10 MIN] 100 sqm Luxury 3 bed & 2 bath	€37,285	€153	65%	2	2	1	€46	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
Contempora - Grandi - Spacious & Luminous	€28,117	€95	77%	2	1	1	€88	❌	❌	✅	Y / Y	⭐️ 4.2 (9)
Casa Sangallo Vicino Metro 4	€56,179	€220	68%	2	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (6)
Spacious Family Apartment	€62,226	€190	87%	2	2	2	€135	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Fantastic 2 bedrooms Apt in Milan	€19,187	€78	66%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (34)
Splendida mansarda a pochi passi da M4 Argonne	€60,846	€277	58%	2	1	1	€124	❌	❌	❌	N / Y	⭐️ 4.6 (5)
Italianway - Campania 7	€46,511	€181	68%	2	1	1	€66	❌	❌	✅	Y / Y	⭐️ 4 (2)
Luxury and Stylish Place for Families and Friends	€34,486	€108	86%	2	2	3	€62	❌	❌	✅	Y / Y	⭐️ 5 (19)
Sarti - Milano Corso XXII Marzo - WiFi - A.C:	€45,904	€182	66%	2	2	1	€186	❌	❌	❌	Y / Y	⭐️ 4.3 (25)
Daniele Flat: Free Wi-fi & M4 Metro	€34,987	€110	76%	2	1	1	€104	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Big Skyview Goldoni [Duomo-M4 Lin Airport]	€35,517	€113	83%	2	2	1	€71	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Cozy hideaway 3 stops from Duomo	€56,980	€171	90%	2	2	2	€52	❌	❌	❌	N / Y	⭐️ 5 (20)
Italianway - Compagnoni 12 - Suite Mirabel	€29,938	€120	63%	2	1	1	€95	❌	❌	❌	Y / Y	⭐️ 3 (1)
Trilocale Corso Plebisciti - Dateo	€54,640	€220	64%	2	2	3	€187	❌	❌	❌	Y / Y	⭐️ 5 (6)
Casa Milù - dimora storica in Piazzale Susa	€46,462	€172	74%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Modern&Comfortable at 5 minutes from the centre	€48,993	€192	69%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Italianway- Argonne 39	€48,595	€159	78%	2	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.3 (21)
Marciano Design Loft [Duomo 7 min]con A/C	€32,317	€106	83%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Aselli, 14 – Comodo e luminoso	€27,826	€94	75%	2	1	1	€114	❌	❌	❌	Y / Y	⭐️ 5 (1)
Student’s Apt	€23,706	€104	62%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Hbhall Linate Apartment	€84,873	€252	92%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Cozy and well located apartment	€34,483	€108	87%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (9)
Residence Valentina Visconti	€45,384	€219	56%	2	1	31	€160	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
DG-Charming Home with Terrace	€35,821	€168	56%	2	1	1	€62	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Loft attention to detail, cozy &3 stops from Duomo	€35,611	€135	72%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (11)
The Reef- Beautiful Renovated 2-bedroom Apartment	€26,028	€134	53%	2	1	30	€165	❌	❌	✅	Y / Y	⭐️ 4.3 (41)
[Dateo-Susa] - Trilocale Comfort	€43,719	€157	76%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (9)
Intero alloggio unità in affitto	€91,834	€358	70%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Affitti Brevi Milano Bilocale - 7minuti dal centro	€28,243	€117	66%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (15)

Return Metrics

2.51% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,171	€8,342	€12,514	€16,685	€20,856	€41,713	€125,140
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€559,999	€559,999	€559,999	€559,999	€559,999	€559,999	€559,999
Down Payment	€140,000	€140,000	€140,000	€140,000	€140,000	€140,000	€140,000
Property Appreciation	€21,000	€42,630	€64,908	€87,856	€111,491	€240,741	€999,083
Total Return	€725,171	€750,972	€777,422	€804,541	€832,348	€982,454	€1,824,224

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.51%

Cap Rate

5.92%

Return on Investment

21.14%

Via Francesco dall'Ongaro Milano, Lombardia, 20133

2 bed • 2 bath • 4 guests

Purchase Price

Airbnb Investor Score

€4,171

Annual Profit

5.9%

Cap Rate

2.5%

Cash on Cash

€58,108

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €130/night at 84% occupancy.Projected nightly rate is €165/night at 71% occupancy.

Occupancy Rate

Top 26% 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.

€44,692

Avg annual revenue

71%

Avg occupancy rate

€165

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

€15k

€45k

€75k

€105k

€4,171

Profit

Revenue

€58,108

Operating Expenses

€16,605

Operating Income

€41,504

Mortgage & Taxes

€37,332

Profit (Cash Flow)

€4,171

€165,673

Cash Investment

Down Payment

€140,000

Renos & Furnishing

€4,673

Closing Costs

€21,000

Total

€165,673

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.51%

Cap Rate

5.92%

Return on Investment

21.14%