BNBCalc Short Term Rental Rental Arbitrage Analysis Via Lazzaro Palazzi, Milano, Lombardia, 20124

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€34,875

Profit (Cash Flow)

€4,699

Cash on Cash Return

161.7%

Annual Revenue

€34,875

AirDNA projects €120/night at 70% occupancy ($30,741). Airbtics projects €119/night at 80% occupancy ($34,874). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 80% occupancy rate, €119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,703	€35,694	€48,260	€64,449
Occupancy	70%	85%	92%	98%
Nightly Rate	€95	€112	€140	€175

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Duomo-Porta Venezia] Grande Loft Luxury + Netflix	€48,406	€153	84%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (88)
Chic & Cheap Apt 4 in Porta Venezia	€19,894	€54	100%	1	1	1	€19	❌	❌	❌	N / Y	⭐️ 4.5 (335)
PORTA VENEZIA BEST AREA	€20,618	€54	100%	1	1	1	€28	❌	❌	✅	N / Y	⭐️ 5 (630)
Brand New City Center Apartment in Porta Venezia	€22,563	€115	53%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.7 (172)
Easylife - Sophisticated studio with balcony in the heart of Porta Venezia	€44,796	€135	88%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Elegance & Design with large private terrace	€63,850	€179	96%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (181)
Style & Design New Space in the center of Milan	€23,640	€82	77%	1	1	2	€42	❌	❌	❌	N / Y	⭐️ 5 (115)
Milano Centro Suite	€26,635	€88	80%	1	1	2	€57	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Italianway - Tadino 6	€52,112	€175	77%	1	1	1	€84	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Appartamento MM1 Porta Venezia	€31,997	€91	95%	1	1	31	€24	❌	❌	❌	N / Y	⭐️ 4.5 (95)
Magnolia Apartments - 8 min from the Duomo\|Station	€28,975	€112	67%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (89)
Design Studio a Porta Venezia - Le case di Daniela	€32,500	€98	89%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (405)
[Milan-Duomo-Central Station] Subway Wifi Netflix	€41,270	€116	96%	1	1	1	€57	❌	❌	✅	Y / Y	⭐️ 5 (123)
Lazzi - A.C. - Wi-Fi - Flexyrent Apartment	€32,401	€187	45%	1	1	1	€76	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Charming Elise- apartment close to Central station	€27,779	€101	74%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (324)
New and Design flat in the heart of Milan	€59,809	€195	82%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (76)
Bricks & Beams Studio in the key area of Milan	€42,019	€124	91%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (212)
Da Roby, Nick e Ginger	€43,387	€133	88%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (54)
Luxury one bedroom apartment Corso Buenos Aires	€30,946	€88	93%	1	1	3	€65	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
[Loft Cielo] Stazione centrale • 10 min to Duomo	€56,128	€161	91%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (158)
HomeLovers Bright and white house Porta Venezia Me	€21,096	€110	52%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (169)
Easylife - Modern apartment next to Porta Venezia and the beautiful Indro Montanelli city park	€48,084	€153	84%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Bellintani Flexyrent apartment	€27,634	€179	39%	1	1	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Chic & Cheap Apt 1 in Porta Venezia	€24,315	€67	98%	1	1	2	€21	❌	❌	❌	N / Y	⭐️ 4.5 (197)
Leonardo's flat City Centre	€37,268	€110	92%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (63)
Suite in Palazzo storico	€38,838	€126	84%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (7)
Cozy apartment in the heart of Milan	€26,909	€111	66%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (80)
Nice two-room apartment, in the center of Milan.	€30,662	€91	92%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (142)
Italianway - Tadino 13 B	€23,694	€95	63%	1	1	1	€69	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Royal Suite in Milan [5* Duomo- Design]	€33,045	€122	71%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 5 (7)
Luxury Penelope Boutique Apartment Porta Venezia	€34,945	€113	82%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (18)
Area Milano Apartments	€30,171	€92	88%	1	1	1	€42	❌	❌	❌	N / Y	⭐️ 4.5 (24)
Minimalist design loft [Porta Venezia]	€55,869	€154	98%	1	1	1	€36	❌	❌	❌	N / Y	⭐️ 5 (118)
Lovely apartment in the heart of Porta Venezia!	€27,616	€86	87%	1	1	4	€38	❌	❌	❌	Y / Y	⭐️ 5 (41)
Two-room in city center with Infrared Sauna	€34,730	€166	55%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (103)
In Porta Venezia a due passi dal Duomo	€31,987	€124	69%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (87)
ALLA CASA DI GIO - APPARTAMENTO 4.4	€42,395	€118	96%	1	1	1	€28	❌	❌	❌	N / Y	⭐️ 0 (1)
Luxury Loft Casa Casati 2 Porta Venezia Milano	€36,229	€105	91%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (15)
1 bedroom apt in Porta Venezia	€40,196	€111	98%	1	1	1	€29	❌	❌	❌	N / Y	⭐️ 4.5 (67)
Bilocale P.ta Venezia-Repubblica	€21,958	€103	58%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (31)

Return Metrics

161.66% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€4,699	€9,398	€14,098	€18,797	€23,497	€46,994	€140,984
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€4,699	€9,398	€14,098	€18,797	€23,497	€46,994	€140,984

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

161.66%

Payback Period Days

225

Return on Investment

161.66%

Via Lazzaro Palazzi Milano, Lombardia, 20124

1 bed • 1 bath • 2 guests

Monthly Rent

€34,875

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €120/night at 70% occupancy ($30,741.24). Airbtics projects €119/night at 80% occupancy ($34,874).

Occupancy Rate

Top 63% 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.

€35,434

Avg annual revenue

80%

Avg occupancy rate

€119

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

€20k

€35k

€50k

€65k

€4,699

Profit

Revenue

€34,875

Operating Expenses

€12,175

Operating Income

€22,699

Net Effective Rent

€18,000

Profit (Cash Flow)

€4,699

€2,907

Cash Investment

Renos & Furnishing

€2,819

Setup Costs

€88

Total

€2,907

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

161.66%

Payback Period Days

225