BNBCalc Short Term Rental Investment Analysis Via Giovanni Battista Soresina, Milano, Lombardia, 20144

1 bed • 1 bath • 2 guests • €150

BNB

Calc

Annual Revenue

€37,948

Profit (Cash Flow)

€23,898

Cap Rate

15937.4%

Annual Revenue

€37,948

AirDNA projects €130/night at 65% occupancy ($30,777). Airbtics projects €157/night at 66% occupancy ($37,947). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, €157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,418	€34,068	€56,183	€84,925
Occupancy	55%	68%	83%	93%
Nightly Rate	€105	€134	€181	€245

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Corso Vercelli Apartment, Milano	€29,510	€84	94%	1	1	1	€40	❌	❌	✅	Y / Y	⭐️ 5 (197)
Hospitable and very close to "Cenacolo Vinciano"	€44,644	€129	93%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (335)
Your nest in Milan - City center apartment	€31,180	€99	83%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Panizza 8A - monolocale, elegante e centrale	€32,413	€101	84%	1	1	1	€85	❌	❌	❌	Y / Y	⭐️ 4 (13)
YouHosty - San Michele del Carso 14	€47,181	€140	89%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
PrimoPiano - Rasori	€106,841	€299	97%	1	2	2	€30	❌	❌	❌	Y / Y	⭐️ 4 (13)
Cool loft in the heart of Milan	€35,145	€157	61%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (156)
Artist Nadia's apartment in Porta Vercellina	€33,643	€122	74%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
Il Giardino Garden View Apartment w/ Washer Dryer	€46,894	€167	74%	1	1	2	€69	❌	❌	❌	Y / Y	⭐️ 5 (19)
Easylife - Charming nest in Sant'Ambrogio	€28,812	€106	71%	1	1	1	€56	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Appartamento di lusso nel centro storico di Milano	€46,418	€180	70%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (157)
The Lightblue Suite in corso Vercelli	€28,539	€231	32%	1	1	2	€50	❌	❌	❌	N / Y	⭐️ 5 (4)
Una dimora per due Milano centro	€31,129	€95	86%	1	1	1	€78	❌	❌	❌	N / Y	⭐️ 4.5 (17)
Cozy one bedroom apartment - Milan centre	€20,878	€141	38%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (35)
Bellissimo Appartamento con Terrazzo in Centro	€31,260	€132	62%	1	1	3	€50	❌	✅	❌	Y / Y	⭐️ 5 (101)
Corso Vercelli splendido loft	€57,918	€241	65%	1	1	2	€45	❌	❌	✅	Y / N	⭐️ 4.5 (23)
Pagano & Cenacolo Bright Apartment	€24,389	€67	94%	1	1	1	€60	❌	❌	❌	Y / Y	⭐️ 4 (76)
Central Shining Attic with terrace	€51,437	€168	82%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
[Cenacolo Vinciano-Duomo] Luxury Apartment	€33,049	€242	37%	1	1	1	€35	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Lovely Flat, Close to the city center	€44,600	€183	64%	1	1	3	€60	❌	❌	❌	Y / Y	⭐️ 5 (18)
Appartamento d'epoca in centro a Milano	€23,101	€131	48%	1	1	31	€40	❌	❌	❌	Y / Y	⭐️ 5 (3)
Design Flat - Welcome to Casa Palma (City Centre)	€29,281	€113	70%	1	1	3	€55	❌	❌	❌	Y / Y	⭐️ 5 (101)
Big apartment in Milan city centre	€51,055	€200	69%	1	2	31	€30	❌	✅	❌	Y / Y	⭐️ 4.5 (26)
Suitime, your design guest house...	€74,811	€254	80%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 0 (2)
Residence Cimarosa: Monolocale 2 pax	€82,159	€362	62%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Easylife - Studio a few minutes from Cadorna FS	€23,507	€94	68%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Un angolo di design in pieno centro	€29,569	€91	86%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.7 (137)
Bilocale di ringhiera con ascensore in Pagano	€20,159	€111	48%	1	1	2	€40	❌	❌	❌	Y / N	⭐️ 4.5 (27)
Luminoso appartamento con terrazza a Milano	€29,206	€181	42%	1	1	2	€98	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charming and quiet flat in Milan	€58,377	€245	65%	1	1	31	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Your green oasis in Milan's center.	€17,519	€136	34%	1	2	3	€60	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
Central Milan apartm, close to Cadorna & Cenacolo	€40,681	€111	99%	1	1	3	€35	❌	❌	✅	Y / Y	⭐️ 5 (21)
Nice small apartment Milano - corso vercelli	€38,610	€165	64%	1	1	2	€20	❌	❌	✅	N / N	⭐️ 4.3 (12)
Good Vibes Loft!	€18,396	€88	56%	1	2	2	€50	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Design e Comfort, Metro 8min a piedi, A/C, WiFi	€21,325	€112	52%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Appartamento silenzioso e curato	€32,455	€123	72%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
ARTs at Corso Vercelli	€24,098	€73	90%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Cozy APT - Corso Vercelli & Conciliazione M1	€16,646	€67	62%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.5 (14)

Return Metrics

800.18% 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)	€23,898	€47,796	€71,694	€95,592	€119,490	€238,981	€716,943
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€119	€119	€119	€119	€119	€119	€119
Down Payment	€30	€30	€30	€30	€30	€30	€30
Property Appreciation	€4	€9	€13	€18	€23	€51	€214
Total Return	€24,052	€47,955	€71,858	€95,761	€119,664	€239,182	€717,307

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

800.18%

Cap Rate

15,937.4%

Return on Investment

800.4%

Via Giovanni Battista Soresina Milano, Lombardia, 20144

1 bed • 1 bath • 2 guests

Purchase Price

144766

Airbnb Investor Score

€23,898

Annual Profit

15937.4%

Cap Rate

800.2%

Cash on Cash

€37,948

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 65% occupancy.Projected nightly rate is €157/night at 66% 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.

€37,013

Avg annual revenue

66%

Avg occupancy rate

€157

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

€10k

€45k

€75k

€110k

€23,898

Profit

Revenue

€37,948

Operating Expenses

€14,042

Operating Income

€23,906

Mortgage & Taxes

€8

Profit (Cash Flow)

€23,898

€2,987

Cash Investment

Down Payment

€30

Renos & Furnishing

€2,952

Closing Costs

€5

Total

€2,987

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

800.18%

Cap Rate

15,937.4%

Return on Investment

800.4%