BNBCalc Short Term Rental Investment Analysis Via Giannetto Mattei, Arese, Lombardia, 20044

3 bed • 2 bath • 8 guests • €269,000

BNB

Calc

Annual Revenue

€47,551

Profit (Cash Flow)

€18,490

Cap Rate

12.2%

Annual Revenue

€47,551

AirDNA projects €106/night at 55% occupancy ($21,275). Airbtics projects €189/night at 69% occupancy ($47,550). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 69% occupancy rate, €189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,445	€35,869	€70,221	€111,374
Occupancy	58%	69%	81%	89%
Nightly Rate	€109	€138	€232	€336

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exclusive Guest House - Fiera Milano Rho	€83,494	€317	72%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Ad Arese Principesca Villa a 5 minuti da Rho Fiera	€44,834	€180	66%	3	3	3	€67	❌	✅	❌	Y / Y	⭐️ 4.8 (32)
Togliatti 1 - Rho fiera Galeazzi Mind	€26,411	€84	83%	3	2	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Casa Carlotta - Milan Expo	€46,046	€166	76%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Villa Tobagi - Spacious house near Rho Fiera	€69,147	€298	62%	3	2.5	2	€77	❌	❌	✅	Y / Y	⭐️ 5 (39)
Trilocale Rho Fiera con Giardino	€26,977	€143	49%	3	2	3	€167	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Bnbook Quadrilocale Rama Rho Fiera	€122,332	€668	49%	3	2	7	€182	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Smart for visiting&working@ RHO EXPO	€54,729	€248	59%	3	2	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (51)
B&b Amelie	€73,027	€376	53%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
House with terrace and private parking metro Pero	€59,617	€192	83%	3	3	1	€58	❌	❌	✅	Y / Y	⭐️ 5 (108)
Bnbook Lattuada 3 bedrooms 2 bathrooms	€40,491	€133	79%	3	2	7	€177	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Bnbook Villafranca Rho Station	€37,759	€125	79%	3	2	7	€133	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Bnbook-OlonaC-Fiera Milano-Pero	€30,994	€101	79%	3	1	7	€117	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
FAIR RHO/PERO - 3 rooms/3 baths	€66,060	€278	65%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Appartamento Business \| 3 camere 2 bagni \| Parking	€54,430	€208	70%	3	2	2	€67	❌	❌	❌	Y / Y	⭐️ 5 (19)
Grande e Delizioso Trilo Fiera Milano [ 4 ]	€29,541	€109	71%	3	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
LaCasadiPI - 3 camere 3 bagni a un passo da Milano	€60,098	€333	49%	3	3	2	€67	❌	❌	✅	Y / Y	⭐️ 5 (19)
Trilocale/ Rho Fiera Milano Exhibition	€47,263	€277	46%	3	1.5	2	€67	❌	❌	✅	Y / Y	⭐️ 5 (26)
The house [Garbagnate Milanese] Milano	€31,815	€94	89%	3	1	2	€58	❌	❌	✅	Y / Y	⭐️ 5 (81)
Luxury 3 bedroom 100 SQM next to Rho Fiera	€27,739	€77	94%	3	2	3	€77	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Appartamento tranquillo, ampio moderno e luminoso.	€29,151	€89	88%	3	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (72)
Comfy Apartment x6 - 400 m far from Bonola MM1	€21,523	€77	72%	3	1	1	€103	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
CasaMatilda:100mq between Fiera & San Siro Stadium	€32,202	€138	63%	3	2	2	€48	❌	✅	❌	Y / Y	⭐️ 5 (23)
Bnbook-Borromeo Apartment	€34,816	€113	81%	3	2	2	€120	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Appartamento da 6 posti	€33,381	€150	61%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
[IHost Apartament] - Falck 19	€29,323	€108	68%	3	1	2	€144	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Newly renovated high-rise apartment（Bonola）	€33,452	€139	65%	3	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (75)
Montestella - Casa Indipendente, Milan	€54,246	€380	39%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (186)
Rho fiera villa bellissima ad Arese	€62,891	€179	95%	3	2.5	3	€67	✅	❌	❌	Y / Y	⭐️ 5 (30)
Villa Milena Arese - Mi (convenient to Rho Fair)	€24,050	€77	83%	3	3	1	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Appartamento Garbagnate vicino Expo	€49,187	€134	100%	3	2	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Intero appartamento Milano	€29,657	€130	62%	3	2	1	€14	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Tranquillità Metropolitana	€16,402	€110	39%	3	2	3	€144	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Accomodo RHP18 Fiera	€110,540	€549	55%	3	3	31	€0	❌	✅	❌	Y / Y	⭐️ 4 (3)
Accogliente appartamento Rho Fiera Milano-4 locali	€21,071	€131	44%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Luxury 3 bedroom apartment \| Next Rho Fiera	€25,375	€85	82%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Green Living with Terrace and Garage by NDP rent	€45,646	€154	81%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Dolce Casa	€24,276	€72	92%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
White House Apartment in villa with pool	€47,046	€228	56%	3	2	1	€67	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
Appartamento Autonomo (7Letti). Silenzioso! Park	€26,252	€111	64%	3	1	4	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (39)

Return Metrics

27.37% 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)	€18,490	€36,980	€55,470	€73,960	€92,450	€184,901	€554,703
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€215,199	€215,199	€215,199	€215,199	€215,199	€215,199	€215,199
Down Payment	€53,800	€53,800	€53,800	€53,800	€53,800	€53,800	€53,800
Property Appreciation	€8,070	€16,382	€24,943	€33,761	€42,844	€92,513	€383,933
Total Return	€295,560	€322,362	€349,413	€376,722	€404,295	€546,414	€1,207,637

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.37%

Cap Rate

12.2%

Return on Investment

44.93%

Via Giannetto Mattei Arese, Lombardia, 20044

3 bed • 2 bath • 8 guests

Purchase Price

149

Airbnb Investor Score

€18,490

Annual Profit

12.2%

Cap Rate

27.4%

Cash on Cash

€47,551

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €106/night at 55% occupancy.Projected nightly rate is €189/night at 69% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€44,582

Avg annual revenue

69%

Avg occupancy rate

€189

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

€50k

€85k

€125k

€18,490

Profit

Revenue

€47,551

Operating Expenses

€14,714

Operating Income

€32,836

Mortgage & Taxes

€14,346

Profit (Cash Flow)

€18,490

€67,545

Cash Investment

Down Payment

€53,800

Renos & Furnishing

€5,675

Closing Costs

€8,070

Total

€67,545

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.37%

Cap Rate

12.2%

Return on Investment

44.93%