BNBCalc Short Term Rental Investment Analysis Via Guido Guinizelli, Milano, Lombardia, 20127

1 bed • 1 bath • 2 guests • €200,000

BNB

Calc

Annual Revenue

€30,209

Profit (Cash Flow)

€6,353

Cap Rate

8.5%

Annual Revenue

€30,209

AirDNA projects €106/night at 72% occupancy ($27,760). Airbtics projects €107/night at 77% occupancy ($30,209). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 77% occupancy rate, €107 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,318	€31,470	€43,728	€54,640
Occupancy	66%	82%	94%	97%
Nightly Rate	€91	€103	€124	€150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Colorful Milano Apartment	€27,612	€93	76%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
[IHost Flat] - Monza 20	€44,705	€130	90%	1	1	1	€91	❌	❌	❌	N / Y	⭐️ 4.5 (29)
Nolo Cozy Loft	€22,572	€97	60%	1	1	1	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
[Centrale/Duomo 10min] Studio • Metro 1min • Wi-Fi	€30,092	€93	88%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (64)
Accogliente Loft a 8 min dal DUOMO	€36,471	€165	58%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (1)
Nolo Urban Terrace (Duomo 15 min)	€39,604	€119	90%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (59)
NoLo Bay	€21,181	€92	60%	1	1	4	€55	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Two-bedroom flat in the heart of Milan	€29,308	€84	93%	1	1	1	€39	❌	❌	✅	Y / Y	⭐️ 5 (57)
Charming one-bedroom flat in NoLo, Milan	€43,805	€119	98%	1	1	6	€40	❌	❌	❌	Y / Y	⭐️ 0 (2)
marco Aurelio (nolo) verde	€33,168	€150	59%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
[Duomo 10min/Metro 1min] • Loft • WiFi Netflix	€37,739	€107	95%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (222)
M.Aurelio (Nolo) Black & White	€28,111	€105	72%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (9)
NOLO <Charming Milanese Flat>	€28,693	€94	83%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (67)
La maison a NoLo	€25,812	€79	88%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (91)
Violet Home Loreto	€32,809	€86	99%	1	1	1	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Industrial Design Lux Studio / NoLo	€48,008	€133	97%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (85)
MO22 [Loreto- Duomo] • Chic • Luxury • Boho •	€56,274	€159	95%	1	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4 (20)
AU8 [Corso Buenos Aires-Loreto]• Terrace • Luxury	€38,733	€106	97%	1	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
Pola's House	€25,578	€130	53%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (84)
Appartamento incantevole a Nolo, Milano	€28,030	€108	70%	1	1	2	€50	❌	✅	❌	Y / Y	⭐️ 5 (33)
M.Aurelio (Nolo) Light Brown	€38,251	€189	54%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (17)
M1 Loreto Holiday Home	€23,483	€91	70%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
A.Loft metro sotto casa, 5 posti	€17,274	€149	31%	1	1	2	€25	❌	❌	❌	N / Y	⭐️ 4 (5)
Monolocale, NOLO , MM pasteur	€16,390	€48	93%	1	1.5	2	€0	❌	❌	✅	Y / Y	⭐️ 4 (35)
Appartamento confort e silenzio	€28,732	€95	81%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
My bright home	€25,990	€91	75%	1	1	2	€35	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Appartamento zona Loreto MM1 Pasteur	€19,990	€78	68%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 4.5 (37)
ilpostodellafragola CASAVALENTINA	€20,273	€56	97%	1	1	2	€25	❌	❌	❌	N / Y	⭐️ 5 (603)
Brand new studio connected to two metro lines.	€29,569	€80	100%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (327)
[Centrale - Duomo] Oasi di Relax nel cuore di NoLo	€51,588	€157	88%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (71)
Central Stylish Apt - Beautiful View Nolo District	€23,182	€107	58%	1	1	2	€20	❌	❌	❌	N / Y	⭐️ 5 (83)
Stylish Loft home cinema Duomo 10min Milan	€50,505	€135	100%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (143)
Luxury Wood Loft	€25,401	€93	73%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Charming Flat Loreto	€28,105	€101	75%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (53)
Apartment with Balcony - 50 m far from M1 Pasteur	€23,219	€66	94%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4 (39)
Casa da Suite Rosea	€32,786	€120	71%	1	1	1	€69	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Casa vacanza, studio, lavoro, relax.	€15,770	€92	47%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (27)
2min->Metro \| 12min->Central Station/DUOMO \| Quiet	€33,832	€94	97%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (69)
LE14 [Duomo-Loreto] • Wifi • Central • Modern •	€40,947	€119	92%	1	1	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (12)

Return Metrics

12.97% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€6,352	€12,705	€19,057	€25,410	€31,762	€63,525	€190,577
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€212,352	€224,885	€237,603	€250,512	€263,617	€332,309	€676,029

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.97%

Cap Rate

8.5%

Return on Investment

30.98%

Via Guido Guinizelli Milano, Lombardia, 20127

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

€6,352

Annual Profit

8.5%

Cap Rate

13.0%

Cash on Cash

€30,209

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is €106/night at 72% occupancy.Projected nightly rate is €107/night at 77% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€30,930

Avg annual revenue

77%

Avg occupancy rate

€108

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

€25k

€40k

€55k

€6,353

Profit

Revenue

€30,209

Operating Expenses

€13,190

Operating Income

€17,019

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€6,353

€48,952

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€2,952

Closing Costs

€6,000

Total

€48,952

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.97%

Cap Rate

8.5%

Return on Investment

30.98%