BNBCalc Short Term Rental Investment Analysis Via Guido D'Arezzo, Milano, Lombardia, 20145

1 bed • 1 bath • 3 guests • $450,000

BNB

Calc

Annual Revenue

$41,090

Profit (Cash Flow)

$2,946

Cap Rate

5.8%

Annual Revenue

$41,090

AirDNA projects $155/night at 63% occupancy ($35,666). Airbtics projects $182/night at 68% occupancy ($45,202). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,241	$45,981	$63,020	$87,296
Occupancy	56%	71%	83%	89%
Nightly Rate	$130	$173	$203	$263

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Giussano, elegante bilocale in centro	$45,469	$201	61%	1	2	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (57)
Suite Conciliazione-Centro	$32,967	$114	75%	1	1	1	$54	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Sunny house, nel cuore di Milano	$76,728	$236	87%	1	1	1	$51	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa Vercelli	$36,208	$201	48%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Central Loft in palace 20mt to the red metro M1	$25,924	$110	62%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
Easylife - Elegant studio apartment in Corso Magenta	$102,689	$348	80%	1	1	1	$66	❌	❌	❌	Y / Y	⭐️ 4.2 (14)
Panizza - monolocale, elegante e centrale	$32,190	$109	77%	1	1	1	$92	❌	❌	❌	Y / Y	⭐️ 4.4 (11)
Your nest in Milan - City center apartment	$34,138	$106	85%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.4 (31)
Hospitable and very close to "Cenacolo Vinciano"	$50,187	$145	93%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (327)
[Real JEWEL in Milano®] Cadorna	$58,924	$258	61%	1	1	1	$49	❌	❌	✅	Y / Y	⭐️ 4 (4)
Corso Vercelli Apartment	$32,439	$90	96%	1	1	1	$43	❌	❌	✅	Y / Y	⭐️ 4.9 (197)
Luxury Duplex Corso Magenta Milano 4PAX-WIFI	$50,078	$171	78%	1	1	1	$97	❌	❌	✅	Y / Y	⭐️ 4.6 (86)
Luxury Duplex Corso Magenta Milano 4PAX-WIFI-Tasso	$56,350	$180	82%	1	1	1	$97	❌	❌	✅	Y / Y	⭐️ 5 (64)
Appartamento di lusso nel centro storico di Milano	$55,010	$199	75%	1	1	3	$32	❌	❌	❌	Y / Y	⭐️ 5 (155)
Splendido appartamento a Pagano	$58,286	$175	91%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (26)
Calmo e Prestigioso appartamento in Milano Centro.	$23,222	$135	47%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (228)
YouHosty - San Michele del Carso 14	$55,505	$165	89%	1	1	2	$53	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Casa nel centro storico di Milano, Conciliazione	$36,704	$151	65%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (82)
Ariosto Elegant Apartment	$54,831	$211	71%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (1)
Easylife - Cozy studio apartment in Corso Magenta	$48,311	$155	83%	1	1	1	$66	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
App. centrale 4 pers. con terrazzo e idromassaggio	$23,203	$105	57%	1	1	3	$108	❌	✅	❌	Y / Y	⭐️ 4.8 (66)
Casa Pagano Un pezzo di cielo su Milano	$33,868	$189	48%	1	1	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (36)
Pagano & Cenacolo Bright Apartment	$24,447	$64	98%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.1 (68)
[Cenacolo Vinciano-Duomo] Luxury Apartment	$53,026	$299	48%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.4 (12)
Una dimora per due Milano centro	$30,594	$91	88%	1	1	1	$84	❌	❌	❌	N / Y	⭐️ 4.6 (17)
Appartamento d'epoca in centro a Milano	$28,900	$141	56%	1	1	30	$43	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charming flat in the heart of Milan	$25,588	$117	57%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.8 (257)
Good Vibes Loft!	$24,859	$98	68%	1	2	2	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Your green oasis in Milan's center.	$17,123	$146	31%	1	2	3	$65	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
Il Giardino Garden View Apartment w/ Washer Dryer	$49,713	$190	69%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (17)
rent my apartment for short periods	$49,326	$220	61%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Artist Nadia's apartment in Porta Vercellina	$43,518	$147	80%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.4 (60)
[Mirrors House] Chic apartment in the city center	$40,462	$149	72%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (5)
Bohemian Art apartment. One bedroom one sofa	$29,559	$180	44%	1	1	2	$27	❌	❌	✅	Y / N	⭐️ 4.8 (36)
Green quiet in the city center Cadorna	$29,475	$188	42%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Luxury Sant'Ambrogio Apartment	$131,244	$429	83%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento - Corso Vercelli	$70,546	$214	88%	1	1	15	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
Central Shining Attic with terrace	$54,900	$179	82%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (35)

Return Metrics

5.65% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,945	$5,891	$8,837	$11,783	$14,729	$29,459	$88,377
Revenue Appreciation	$4,108	$8,628	$13,600	$19,069	$25,085	$65,486	$675,905
Home Equity	$341,999	$341,999	$341,999	$341,999	$341,999	$341,999	$341,999
Down Payment	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$470,554	$491,925	$514,165	$537,332	$561,488	$699,708	$1,856,551

Property Appreciation:

Revenue Appreciation:

10%

Cash on Cash Return

5.65%

Cap Rate

5.75%

Return on Investment

21.31%

Via Guido D'Arezzo Milano, Lombardia, 20145

1 bed • 1 bath • 3 guests

Purchase Price

$41,090

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $155/night at 63% occupancy.Projected nightly rate is $182/night at 68% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$44,883

Avg annual revenue

68%

Avg occupancy rate

$182

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

$90k

$130k

$2,946

Profit

Revenue

$41,090

Operating Expenses

$15,176

Operating Income

$25,914

Mortgage & Taxes

$22,968

Profit (Cash Flow)

$2,946

$124,688

Cash Investment

Down Payment

$108,000

Renos & Furnishing

$3,188

Closing Costs

$13,500

Total

$124,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

10%

Cash on Cash Return

5.65%

Cap Rate

5.75%

Return on Investment

21.31%