BNBCalc Short Term Rental Investment Analysis Via Gaetano Strambio, Milano, Lombardia, 20133

2 bed • 1 bath • 5 guests • €500,000

BNB

Calc

Annual Revenue

€39,856

Profit (Cash Flow)

-€590

Cap Rate

5.2%

Annual Revenue

€39,856

AirDNA projects €132/night at 66% occupancy ($31,885). Airbtics projects €145/night at 75% occupancy ($39,856). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€28,793	€38,427	€52,483	€68,075
Occupancy	65%	75%	86%	91%
Nightly Rate	€117	€136	€161	€198

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[10 min to DUOMO] 100 sqm House 3 bed&2 bath•WiFi	€35,199	€138	68%	2	2	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (162)
Easylife - Spazioso apt (Ospedali/Politecnico)	€31,148	€121	67%	2	2	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Casa Sangallo Vicino Metro 4	€45,373	€170	71%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (7)
Brasa's Home - [Duomo in 10 minutes]	€36,877	€147	64%	2	1	1	€43	❌	❌	✅	Y / Y	⭐️ 4.5 (118)
Luminoso APT in Milano Città Studi - 2 Balconi	€41,453	€124	87%	2	1	2	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Contempora Apartments - Vanvitelli 49	€44,600	€144	80%	2	1	1	€109	❌	❌	❌	Y / Y	⭐️ 3.6 (6)
Milan Apartment - Città Studi: 75mq for you	€24,632	€108	60%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (19)
Casa graziosa in Forlanini	€32,867	€116	75%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (56)
Spigolatrice di Lambrate	€41,602	€116	97%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (49)
Milano Lambrate/Città Studi	€24,983	€80	84%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (37)
BIG Attico Goldoni 2 bagni [Duomo-M4 Lin Airport]	€25,425	€101	66%	2	2	1	€65	❌	❌	✅	Y / Y	⭐️ 4.5 (83)
Light oasis with terrace in the center of Milan	€31,457	€128	64%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 5 (43)
Dalì House \| Polytechnic University of Milan	€41,788	€146	78%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Charming flat in Milan's Academic Hub	€41,110	€135	81%	2	3	2	€153	❌	❌	❌	Y / Y	⭐️ 4 (13)
Flat in Città Studi	€32,176	€98	86%	2	1	2	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (137)
Easylife - Spectacular flat in Citta Studi	€48,025	€159	80%	2	1	1	€70	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Spigolatrice di Lambrate	€36,300	€107	92%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (47)
Fantastic 3-room flat + balconies 4min from metro	€30,349	€126	64%	2	1	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (46)
Sismondi Top APT CittàStudi-Linate-Close Center	€33,142	€144	63%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Appartamento Pacini - Affitti Brevi Italia	€44,415	€194	61%	2	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Prestigious Apartment - Milano Città Studi	€47,264	€138	91%	2	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Las Palmas Citta Studi	€30,825	€102	80%	2	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (68)
Boutique Apartment / Milano Tiepolo	€37,181	€118	82%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 5 (272)
Nuovo e Raffinato Appartamento in Città Studi	€34,734	€164	57%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (69)
Apartment with large balcony	€67,832	€181	100%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (3)
Harry Potter's Magic House [Linate - Città Studi]	€94,275	€283	91%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Italianway - Zanella 10	€36,072	€160	58%	2	2	1	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Vela House	€67,698	€243	76%	2	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (70)
Porta Venezia-1 queen bed,3 single beds,1 sofa bed	€40,862	€128	86%	2	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (167)
CASA CRI&ELI: super trilocale x5 con terrazzo	€26,174	€111	61%	2	1	1	€76	❌	❌	✅	Y / Y	⭐️ 5 (3)
Hajeck Flexyrent - A.C. WiFi	€62,396	€240	69%	2	1	1	€114	❌	❌	❌	Y / Y	⭐️ 5 (22)
Buenos Aires view in Milan	€43,849	€131	89%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (205)
Attic with terrace close to subway and citycenter	€22,605	€182	34%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Milano City Apartments -Stylish House Free Parking	€34,501	€123	70%	2	2	2	€95	❌	❌	❌	Y / Y	⭐️ 5 (17)
Harmony & Light: Your Radiant Home in Milan	€35,617	€137	68%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Milano 13 - Emmaus Apartment next to city center	€40,664	€124	86%	2	1	2	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
The magic of a warm elegant flat	€25,807	€97	70%	2	1	2	€86	❌	❌	❌	Y / Y	⭐️ 5 (34)
Spacious Family Apartment	€52,266	€158	87%	2	2	2	€124	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
[DUOMO 10min] Shopping&Relax Fast Wifi & Balcony	€55,113	€168	88%	2	2	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (73)
Pop art retreat in Milan Center - WiFi, AC, Metro	€69,460	€250	74%	2	2	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (99)

Return Metrics

-0.49% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€590	-€1,180	-€1,770	-€2,360	-€2,950	-€5,901	-€17,705
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999
Down Payment	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000
Property Appreciation	€15,000	€30,450	€46,363	€62,754	€79,637	€171,958	€713,631
Total Return	€514,409	€529,269	€544,592	€560,393	€576,686	€666,056	€1,195,926

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.49%

Cap Rate

5.21%

Return on Investment

18%

Via Gaetano Strambio Milano, Lombardia, 20133

2 bed • 1 bath • 5 guests

Purchase Price

Airbnb Investor Score

-€590

Annual Profit

5.2%

Cap Rate

-0.5%

Cash on Cash

€39,856

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €132/night at 66% occupancy.Projected nightly rate is €145/night at 75% occupancy.

Occupancy Rate

Top 51% 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.

€41,202

Avg annual revenue

75%

Avg occupancy rate

€146

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

€45k

€70k

€95k

-€590

Profit

Revenue

€39,856

Operating Expenses

€13,781

Operating Income

€26,076

Mortgage & Taxes

€26,666

Profit (Cash Flow)

-€590

€119,134

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€4,134

Closing Costs

€15,000

Total

€119,134

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.49%

Cap Rate

5.21%

Return on Investment

18%