BNBCalc Short Term Rental Investment Analysis Via Giovanni Battista Sammartini, 37, Milan, Metropolitan City of Milan, Italy

2 bed • 1 bath • 5 guests • €250,000

BNB

Calc

Annual Revenue

€68,623

Profit (Cash Flow)

€48,934

Cap Rate

20.3%

Annual Revenue

€68,623

AirDNA projects €171/night at 73% occupancy ($45,718). Airbtics projects €176/night at 78% occupancy ($50,221). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 92% occupancy rate, €204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,023	€47,240	€70,096	€111,192
Occupancy	68%	84%	92%	98%
Nightly Rate	€102	€150	€204	€305

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Rudy-6 pax,2bedrooms/2bathrooms near Station	€54,065	€197	73%	2	2	1	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (212)
[Central Station-Duomo] Two Bedrooms & Terrace	€46,834	€134	93%	2	2	1	€84	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Cosy Apt 8° floor/ View/ AC/ Unlimited Wifi	€49,147	€222	59%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (427)
Apartament Stazione Centrale via Sammartini 21	€44,734	€144	83%	2	2	1	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (369)
Easylife - Spacious and bright two bedroom with loggia balcony for peaceful relaxation	€51,450	€179	76%	2	2	1	€93	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Attico con grande terrazza	€61,341	€203	82%	2	2	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
MilanRentals - Marte	€35,632	€92	99%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (323)
Condo with terrace - Centrale	€49,268	€323	41%	2	2	1	€78	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Economico e Strategico a 4 fermate da P.zza Duomo	€49,740	€303	44%	2	4	3	€104	❌	❌	✅	Y / Y	⭐️ 4.5 (100)
LUNIGIANA16 - Central Station Design Apt.	€32,377	€94	93%	2	2	2	€26	❌	❌	❌	Y / Y	⭐️ 4.7 (173)
Nuovo zona stazione Centrale	€108,505	€292	99%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (1)
Flowers, a cozy suite in Milan	€18,737	€103	48%	2	1	1	€63	❌	❌	✅	N / N	⭐️ 4.8 (10)
White Suite in Milan	€24,485	€102	64%	2	1	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (17)
La Casa di Giulia - Central Station - 2 Bedrooms	€34,406	€130	70%	2	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Central Station - Your Home From Home	€48,899	€168	78%	2	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Central Station - Penthouse	€26,381	€78	90%	2	1	1	€41	❌	❌	❌	N / Y	⭐️ 4.1 (45)
Charming Central Panoramic Penthouse	€27,463	€80	90%	2	1	1	€73	❌	❌	✅	Y / Y	⭐️ 4.7 (575)
MILANOCENTRAL-DELUXE	€28,410	€85	90%	2	1	3	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
[Central Station 10 Min] - Elegant with Wi-Fi	€118,243	€401	79%	2	2	1	€75	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Midcentury modern Milanese designer home	€137,566	€464	80%	2	2	4	€104	❌	❌	❌	Y / Y	⭐️ 5 (16)
Bellissima casa con terrazzo in centro a Milano	€27,842	€209	34%	2	3	2	€52	❌	❌	✅	Y / Y	⭐️ 4.7 (5)
MilanRentals - Camelia	€39,938	€107	97%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.6 (378)
120mq - attico su 2 livelli con ampio terrazzo	€40,637	€175	61%	2	2	1	€63	❌	❌	✅	N / Y	⭐️ 5 (26)
MilanRentals - Venere	€36,427	€95	98%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.6 (299)
Nature&Design in Milano Centrale	€48,510	€151	85%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Luni 4 - Design trilo suite (M3) 8 min. dal Duomo	€54,864	€161	92%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (38)
Prestigious central station suite [ NEW ]	€47,825	€140	92%	2	1	2	€32	❌	❌	✅	Y / Y	⭐️ 5 (35)
Milan Central Station Serenity	€49,292	€150	88%	2	1	1	€32	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Comodo e Spazioso Appartamento in Centrale FS - AC	€92,275	€464	53%	2	1	1	€124	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Centrale - Ponte Seveso Charme Apartment	€90,442	€257	88%	2	2	1	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
~glass loft~Wifi~metro~for 6~center	€23,582	€73	88%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (9)
2 Bedrooms Gem next to Central Station - A/C	€48,868	€161	83%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (19)
penthouse with terrace	€37,372	€102	100%	2	2	1	€64	❌	❌	✅	Y / Y	⭐️ 0 (0)
[Milano- Stazione Centrale] Luxury Loft	€30,968	€176	48%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Best Rent - Apartment near Sondrio metro	€84,677	€232	96%	2	1	1	€207	❌	❌	✅	Y / Y	⭐️ 4 (9)
Central Train Station Apartment Milano	€41,603	€114	100%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (50)
Milan Central Station Luxury Apartment	€56,158	€174	88%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (11)
RIVIERAapt2#6PEOPLE#charme&style#WAITINGforYOU	€37,244	€128	77%	2	1	2	€94	❌	❌	✅	Y / N	⭐️ 4.7 (3)
#RIVIERAapt#6People#cozy&cool#italianHospitality	€14,211	€125	31%	2	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
~white cloud loft~Wifi~metro~for 6~central	€25,726	€73	96%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (10)

Return Metrics

35.71% 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)	€48,934	€97,868	€146,803	€195,737	€244,671	€489,343	€1,468,030
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€125,000	€125,000	€125,000	€125,000	€125,000	€125,000	€125,000
Down Payment	€125,000	€125,000	€125,000	€125,000	€125,000	€125,000	€125,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€306,434	€363,093	€419,984	€477,114	€534,490	€825,322	€2,074,846

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.71%

Cap Rate

20.32%

Return on Investment

44.8%

37 Via Giovanni Battista Sammartini Milano, Lombardia, 20125

2 bed • 1 bath • 5 guests

Purchase Price

252

Airbnb Investor Score

€40,295

Annual Profit

20.3%

Cap Rate

35.7%

Cash on Cash

€68,623

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €171/night at 73% occupancy.Projected nightly rate is €176/night at 78% occupancy.

Occupancy Rate

Top 28% 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.

€49,403

Avg annual revenue

78%

Avg occupancy rate

€176

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

€55k

€95k

€140k

€48,934

Profit

Revenue

€68,623

Operating Expenses

€17,813

Operating Income

€50,809

Mortgage & Taxes

€1,875

Profit (Cash Flow)

€48,934

€129,516

Cash Investment

Down Payment

€125,000

Renos & Furnishing

€4,516

Total

€129,516

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.71%

Cap Rate

20.32%

Return on Investment

44.8%