BNBCalc Short Term Rental Investment Analysis Via Gottlieb Wilhelm Daimler, Milano, Lombardia,

3 bed • 2 bath • 6 guests • €500,000

BNB

Calc

Annual Revenue

€102,757

Profit (Cash Flow)

€77,359

Cap Rate

16.2%

Annual Revenue

€102,757

AirDNA projects €188/night at 56% occupancy ($38,521). Airbtics projects €253/night at 69% occupancy ($63,856). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 84% occupancy rate, €335 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€31,997	€59,978	€104,271	€147,840
Occupancy	58%	71%	84%	93%
Nightly Rate	€148	€227	€335	€427

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
FAIR RHO/PERO - 3 rooms/3 baths	€69,613	€307	62%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
House with terrace and private parking metro Pero	€67,079	€216	84%	3	3	1	€63	❌	❌	✅	Y / Y	⭐️ 5 (101)
Appartamento Business \| 3 camere 2 bagni \| Parking	€64,255	€225	76%	3	2	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury 3 bedroom 100 SQM next to Rho Fiera	€30,257	€84	94%	3	2	3	€83	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Comfy Apartment x6 - 400 m far from Bonola MM1	€26,001	€83	81%	3	1	1	€113	❌	❌	❌	Y / Y	⭐️ 4 (12)
Bnbook-OlonaC-Fiera Milano-Pero	€33,316	€114	77%	3	1	7	€128	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
[IHost Apartament] - Falck 19	€31,985	€117	68%	3	1	2	€157	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Newly renovated high-rise apartment（Bonola）	€33,432	€155	58%	3	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (70)
Montestella - Casa Indipendente	€64,098	€427	41%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (178)
Trilocale con parking/ Rho Fiera Milano Exhibition	€43,081	€289	40%	3	1.5	31	€73	❌	❌	✅	Y / Y	⭐️ 5 (26)
Casa con terrazza San Siro	€41,510	€184	60%	3	2	2	€83	❌	❌	❌	Y / Y	⭐️ 5 (41)
Smart for visiting&working@ RHO EXPO	€69,081	€278	67%	3	2	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (49)
Uca14. Luxury large 3BRs private terrace Citylife	€72,458	€333	59%	3	2	2	€92	❌	❌	❌	Y / Y	⭐️ 5 (56)
Modigliani Golden House	€102,714	€384	73%	3	1	2	€0	✅	✅	❌	Y / Y	⭐️ 5 (48)
Togliatti 1 - Rho fiera Galeazzi Mind	€27,721	€85	86%	3	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Accomodo MIT39 San Siro	€91,179	€274	91%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartamento tranquillo, ampio moderno e luminoso.	€32,718	€97	90%	3	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (62)
Bnbook Villafranca Rho Station	€37,341	€126	78%	3	2	7	€145	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Trilocale Rho Fiera con Giardino	€27,110	€150	47%	3	2	4	€183	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Appartamento da 6 posti	€35,240	€166	58%	3	2	31	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Luxury apartment 170mq, close to City Life, Mico.	€57,736	€229	68%	3	3	2	€73	❌	❌	❌	Y / Y	⭐️ 5 (77)
Family relax apartment - Near Duomo,San Siro,Fiera	€34,623	€145	64%	3	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (52)
Bnbook Quadrilocale Rama Rho Fiera	€133,438	€728	49%	3	2	7	€199	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
vigliani 27	€44,570	€124	98%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (96)
Attico con terrazzo panoramico	€61,878	€178	94%	3	2	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (121)
Esclusivo 130MQ con balcone nel cuore di Milano	€162,377	€476	93%	3	2	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (251)
Bright and comfy in a beautiful contemporary home	€53,324	€341	42%	3	2	1	€105	❌	✅	❌	Y / Y	⭐️ 4.5 (62)
B&b Amelie	€98,848	€416	65%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
FieraMilanoCity, RhoFiera, San Siro - Spacious 3BR	€47,422	€183	67%	3	2	3	€145	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Bright and modern apartment next 2 MICO/BIT	€42,653	€122	91%	3	1	1	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Three bedroom apartment in the centre of the city	€65,845	€255	70%	3	1	1	€20	❌	❌	❌	N / Y	⭐️ 5 (72)
Lussuoso Pentalocale in CityLife	€71,516	€264	73%	3	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Spacious Apartment near fair, subway 500 meters	€75,581	€204	100%	3	2	4	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
CasaMatilda:100mq between Fiera & San Siro Stadium	€42,851	€158	73%	3	2	2	€52	❌	✅	❌	Y / Y	⭐️ 5 (20)
LaCasadiPI - 3 camere 3 bagni a un passo da Milano	€61,566	€380	44%	3	3	2	€73	❌	❌	✅	Y / Y	⭐️ 5 (18)
Terrace in the center of Milan [MiCo-Citylife]	€107,348	€316	92%	3	2	2	€115	❌	❌	❌	Y / Y	⭐️ 5 (149)
Fiera Milano city Flat	€143,282	€511	75%	3	3	3	€94	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury Attic	€119,667	€427	74%	3	2	1	€158	❌	❌	✅	Y / Y	⭐️ 5 (37)

Return Metrics

28.52% 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)	€77,358	€154,717	€232,076	€309,435	€386,794	€773,588	€2,320,765
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€250,000	€250,000	€250,000	€250,000	€250,000	€250,000	€250,000
Down Payment	€250,000	€250,000	€250,000	€250,000	€250,000	€250,000	€250,000
Property Appreciation	€15,000	€30,450	€46,363	€62,754	€79,637	€171,958	€713,631
Total Return	€592,358	€685,167	€778,440	€872,189	€966,431	€1,445,546	€3,534,396

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.52%

Cap Rate

16.22%

Return on Investment

37.8%

Via Gottlieb Wilhelm Daimler Milano, Lombardia

3 bed • 2 bath • 6 guests

Purchase Price

201

Airbnb Investor Score

€64,627

Annual Profit

16.2%

Cap Rate

28.5%

Cash on Cash

€102,757

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €188/night at 56% occupancy.Projected nightly rate is €253/night at 69% occupancy.

Occupancy Rate

Top 26% 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.

€61,919

Avg annual revenue

69%

Avg occupancy rate

€253

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

€25k

€70k

€115k

€165k

€77,359

Profit

Revenue

€102,757

Operating Expenses

€21,648

Operating Income

€81,109

Mortgage & Taxes

€3,750

Profit (Cash Flow)

€77,359

€256,190

Cash Investment

Down Payment

€250,000

Renos & Furnishing

€6,190

Total

€256,190

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.52%

Cap Rate

16.22%

Return on Investment

37.8%