BNBCalc Short Term Rental Investment Analysis Via Giovanni Pacini, Milano, Lombardia,

1 bed • 1 bath • 1 guests • $100

BNB

Calc

Annual Revenue

$28,993

Profit (Cash Flow)

$15,142

Cap Rate

15147.8%

Annual Revenue

$28,993

AirDNA projects $102/night at 66% occupancy ($24,588). Airbtics projects $126/night at 63% occupancy ($28,993). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, $126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,090	$28,865	$38,716	$54,148
Occupancy	52%	64%	71%	87%
Nightly Rate	$93	$121	$145	$165

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Oasis: cosyness hub in the heart of Piola	$21,687	$80	70%	1	2	3	$33	❌	❌	❌	Y / Y	⭐️ 5 (6)
Sila BTG	$22,987	$105	58%	1	1	2	$33	❌	❌	✅	Y / Y	⭐️ 5 (28)
Charming apartment	$42,961	$188	61%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (9)
Casa Ampère	$26,506	$129	52%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (35)
Easylife - colorful studio with balcony	$29,390	$110	69%	1	1	1	$66	❌	❌	❌	Y / N	⭐️ 4.5 (25)
Terrace at 20 minutes from Duomo - [HU]	$44,047	$131	87%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (7)
Appartamento Vallisneri CIN IT015146C2SuMOK6J8	$32,794	$128	70%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
ComeCasa Appartamento a 5 min da Besta	$30,854	$118	68%	1	1	1	$49	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
[Fogagnolo'S House] 100 metri dalla metropolitana	$31,836	$111	77%	1	1	1	$33	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Design apartment/Città Studi	$81,826	$317	69%	1	1.5	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luminous One bedroom apartment	$17,998	$89	53%	1	2	1	$32	❌	❌	✅	N / Y	⭐️ 4.8 (75)
Istituto tumori Idromassaggio Metro2 verde 6'piedi	$27,770	$75	97%	1	1	2	$65	❌	✅	❌	Y / Y	⭐️ 5 (59)
Milani Paolo-Modern 2-room-flat -Air Conditioning	$35,384	$151	63%	1	1	2	$86	❌	❌	✅	Y / Y	⭐️ 5 (69)
Incantevole appartamento a Milano	$36,040	$152	63%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (53)
Mansarda Studiorum	$13,973	$78	47%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
FranzArtHome nel cuore di Milano	$29,097	$150	53%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
-Ethnic Design Loft- con soppalco [Città Studi M2]	$26,536	$114	59%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Cozy Cinema Flat	$30,479	$136	61%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (24)
Città Studi Bright and Stylish Flat with Balcony	$28,817	$88	88%	1	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4 (15)
La mansarda del Cuore	$15,613	$63	66%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (216)
ComeCasa Citta Studi Terraced Apartment	$30,542	$94	85%	1	1	1	$49	❌	❌	✅	Y / Y	⭐️ 5 (12)
[Residenza Il Conte] 100 metri dalla metropolitana	$26,796	$104	69%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (21)
Bilocale Città Studi-Lambrate	$30,946	$184	45%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (1)
Spigolatrice di Lambrate	$29,060	$85	93%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (53)
Milano Studio A, Milano	$33,126	$128	69%	1	1	2	$43	❌	❌	❌	Y / N	⭐️ 5 (9)
appartamento la vicky	$18,446	$120	42%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Brand new luxurious apt in Milan Città Studi	$83,430	$235	97%	1	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
[nuovo appartamento zona città studi Selfcheck-in	$14,580	$91	42%	1	1	1	$22	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Milano Studio B, Milano	$32,910	$106	83%	1	1	2	$43	❌	❌	❌	Y / N	⭐️ 5 (3)
DomusMi Gozzano	$45,655	$162	77%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 3 (2)
Charming 1920's flat in the heart of Città Studi	$34,254	$148	61%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (26)
Piola 13	$17,960	$72	66%	1	1	1	$22	❌	❌	✅	Y / N	⭐️ 3 (3)
Casetta in cortile - Politecnico	$13,467	$99	35%	1	1	1	$16	❌	❌	✅	N / Y	⭐️ 4.5 (11)
Self check-in, Wi-Fi e Metro casa per 4 persone	$26,534	$145	50%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Pop Art-Inspired Apartment w/ 2 Bathrooms in Milan	$51,034	$163	81%	1	2	1	$76	❌	❌	❌	Y / Y	⭐️ 5 (18)
Gorgeous one-bedroom apartment in Città Studi	$25,608	$122	56%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (16)
Cozy and great apartment in near Ventura District	$15,022	$130	30%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Appartamento Ampère in Città Studi	$36,133	$140	69%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (24)
Appartamento zona Città Studi	$17,770	$92	50%	1	1	3	$33	❌	❌	❌	Y / Y	⭐️ 4.9 (9)

Return Metrics

471.58% 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)	$15,142	$30,284	$45,427	$60,569	$75,712	$151,424	$454,274
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79	$79	$79	$79	$79	$79	$79
Down Payment	$20	$20	$20	$20	$20	$20	$20
Property Appreciation	$3	$6	$9	$12	$15	$34	$142
Total Return	$15,245	$30,391	$45,536	$60,682	$75,828	$151,559	$454,517

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

471.58%

Cap Rate

15,147.83%

Return on Investment

471.71%

Via Giovanni Pacini Milano, Lombardia

1 bed • 1 bath • 1 guests

Purchase Price

136813

Airbnb Investor Score

$15,142

Annual Profit

15147.8%

Cap Rate

471.6%

Cash on Cash

$28,993

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $102/night at 66% occupancy.Projected nightly rate is $126/night at 63% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$30,522

Avg annual revenue

63%

Avg occupancy rate

$126

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

$35k

$60k

$85k

$15,142

Profit

Revenue

$28,993

Operating Expenses

$13,845

Operating Income

$15,148

Mortgage & Taxes

Profit (Cash Flow)

$15,142

$3,211

Cash Investment

Down Payment

$20

Renos & Furnishing

$3,188

Closing Costs

Total

$3,211

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

471.58%

Cap Rate

15,147.83%

Return on Investment

471.71%