BNBCalc Short Term Rental Investment Analysis Via Gian Battista Vico, Milan, MI, Italy

1 bed • 1 bath • 4 guests • €250,000

BNB

Calc

Annual Revenue

€37,469

Profit (Cash Flow)

€21,613

Cap Rate

9.4%

Annual Revenue

€37,469

AirDNA projects €131/night at 69% occupancy ($33,109). Airbtics projects €142/night at 72% occupancy ($37,468). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, €142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,086	€38,659	€49,763	€66,843
Occupancy	66%	76%	86%	91%
Nightly Rate	€106	€136	€154	€195

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Giorgina's One Bedroom 20 minuts walking TO DUOMO	€24,029	€101	63%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 5 (105)
B15 - Dormire tra foto d’autore	€68,412	€210	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
YouHosty - Ariberto 22	€39,031	€149	68%	1	2	2	€59	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
The nest of the market	€48,852	€138	94%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (114)
Peaceful flat in Milan city center/Design District	€28,015	€190	38%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (3)
Il Loft di Carlotta	€26,956	€128	57%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (99)
Hospitable and very close to "Cenacolo Vinciano"	€44,606	€129	93%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (335)
A little romance brewing for your journey	€26,732	€98	71%	1	1	1	€44	❌	❌	❌	Y / N	⭐️ 5 (170)
The bright spot for your experience	€32,990	€105	82%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (205)
The Glint of Milan	€39,888	€129	82%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (304)
Duomo - Navigli 10 Minutes Away \| Milano Design	€38,449	€134	78%	1	1.5	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (42)
Splendido e ampio monolocale in Sant'Agostino	€31,906	€105	82%	1	1	3	€25	❌	❌	❌	N / Y	⭐️ 5 (165)
Olona Place 5 City Center Apartment	€28,983	€94	83%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Green quiet in the city center Cadorna	€25,064	€156	43%	1	1	2	€25	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Olona Place 6 Studio Flat	€25,057	€73	93%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (65)
Easylife - Classy abode in the Conciliazione area	€39,641	€154	67%	1	1	1	€70	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Bohemian Art apartment. One bedroom one sofa	€27,951	€151	50%	1	1	2	€25	❌	❌	✅	Y / N	⭐️ 5 (39)
Olona Place loft	€27,396	€86	86%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Traveller's Loft in the heart of Milan	€27,590	€85	87%	1	1	2	€27	❌	❌	❌	Y / Y	⭐️ 4.5 (191)
Artist Nadia's apartment in Porta Vercellina	€33,614	€122	74%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Coni Zugna, 34 - Pochi minuti da Malpensa e Linate	€32,505	€125	67%	1	1	1	€109	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
YouHosty - San Michele del Carso 14	€47,140	€140	89%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
"Barefoot in the Park" ... Solari	€21,058	€82	67%	1	1	2	€30	❌	❌	❌	N / Y	⭐️ 5 (172)
Charming apt w/balcony in city center Corso Genova	€34,814	€107	84%	1	1	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (439)
Milan Royal Suites - Castello Ampio Bilocale	€73,684	€296	68%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Luxury Sant'Ambrogio Apartment	€105,954	€326	88%	1	1	2	€65	❌	❌	❌	Y / Y	⭐️ 0 (0)
Armonia e Design nel cuore di Milano.	€40,729	€121	91%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 4.5 (107)
Appartamento di lusso nel centro storico di Milano	€46,378	€179	70%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (157)
Beautiful apartment in S.ta Maria delle Grazie	€42,224	€139	79%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Homey Navigli	€27,117	€142	52%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
City Center - Italian Emotions - Full Comfort	€30,647	€117	71%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (180)
Private flat historical city center- 5vie+Wi-Fi	€38,253	€148	69%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Casa Berny, delizioso bilocale in centro storico	€42,112	€200	56%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Bamboo Milano Loft	€44,467	€146	82%	1	1	6	€45	❌	❌	❌	Y / Y	⭐️ 5 (4)
[IHost Apartment] - Sant'Agostino 7	€39,887	€134	78%	1	1	1	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Tortona Design District Apartment	€20,506	€105	50%	1	1	1	€50	❌	❌	❌	N / N	⭐️ 5 (13)
Art apartment Cadorna area 3 persons	€35,170	€172	55%	1	1	2	€25	❌	❌	✅	N / Y	⭐️ 4.5 (44)
San Vittore-b-one Bedroom - San Vittore-b-one Bedr	€50,656	€151	89%	1	1	1	€115	❌	❌	❌	Y / Y	⭐️ 4 (4)
Elegante suite nel cuore di Milano \| Sant'Ambrogio	€59,668	€166	97%	1	1	1	€60	❌	❌	❌	N / N	⭐️ 0 (1)

Return Metrics

35.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€21,613	€43,226	€64,840	€86,453	€108,067	€216,134	€648,403
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000	€200,000
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€279,113	€308,451	€338,022	€367,831	€397,885	€552,113	€1,255,219

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.75%

Cap Rate

9.39%

Return on Investment

55.3%

Via Gian Battista Vico Milano, Lombardia, 20123

1 bed • 1 bath • 4 guests

Purchase Price

151

Airbnb Investor Score

€11,751

Annual Profit

9.4%

Cap Rate

35.8%

Cash on Cash

€37,469

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €131/night at 69% occupancy.Projected nightly rate is €142/night at 72% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€38,333

Avg annual revenue

72%

Avg occupancy rate

€143

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

€21,613

Profit

Revenue

€37,469

Operating Expenses

€13,981

Operating Income

€23,488

Mortgage & Taxes

€1,875

Profit (Cash Flow)

€21,613

€52,950

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€2,950

Total

€52,950

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.75%

Cap Rate

9.39%

Return on Investment

55.3%