BNBCalc Short Term Rental Investment Analysis Via Monte Nevoso, Rho, Lombardia, 20017

2 bed • 3 bath • 6 guests • €260,000

BNB

Calc

Annual Revenue

€27,158

Profit (Cash Flow)

€892

Cap Rate

5.7%

Annual Revenue

€27,158

AirDNA projects €100/night at 57% occupancy ($20,779). Airbtics projects €122/night at 61% occupancy ($27,158). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, €122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,515	€26,637	€34,602	€49,362
Occupancy	48%	63%	74%	83%
Nightly Rate	€97	€112	€123	€157

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maison Jolie - Apartment 3 seats	€21,948	€82	73%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (16)
Maison Jolie - Ground floor	€18,466	€74	68%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (15)
Six beds flat Expo Residence Rho	€29,614	€102	75%	2	1	7	€81	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Bnbook Residence Locatelli Trilo 2	€36,384	€114	83%	2	2	7	€133	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Cozy Apartment close to Milan Rho Fair MIND	€29,642	€140	57%	2	2	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (29)
Bnbook-Borromeo2 3beds apartment	€31,481	€98	84%	2	2	2	€133	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
FLAT RHO-MILAN FAIR FRANCESCA HOME WI-FY WIRELESS	€22,933	€121	48%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (91)
Villa Rho-A 5 min dalla Fiera-Business & Culture	€20,220	€75	71%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (377)
Bnbook-Rhofiera & Bloom Apartment	€81,795	€295	74%	2	2	7	€157	❌	❌	❌	Y / Y	⭐️ 4 (1)
Bnbook Borromeo 4	€73,724	€267	74%	2	2	7	€133	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Appartamento comodo accogliente	€16,061	€95	46%	2	1	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Expocity- Balzarotti Rho fiera Galeazzi MindYVING	€26,406	€80	86%	2	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (93)
[centro di Rho] vicino stazione	€22,527	€83	71%	2	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Appartamento - Rho Centro 6 -	€20,256	€112	48%	2	1	1	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
[Rho-Fiera Milano] The Small Fair at 5 *	€30,099	€105	76%	2	2	1	€38	❌	❌	✅	N / Y	⭐️ 4.7 (7)
Andrea e Sofia Rho Fiera Milano	€27,932	€106	72%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Bnbook-Skyliner Train Station	€27,888	€99	74%	2	1	5	€100	❌	❌	❌	Y / Y	⭐️ 5 (24)
Appartamento confortevole Rho	€18,622	€113	45%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Rooms Rho-Fiera Apartament	€68,100	€305	60%	2	2	2	€81	❌	❌	✅	Y / Y	⭐️ 5 (7)
Milano \| Fiera \| Galeazzi	€38,226	€117	88%	2	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (55)
Ticino suites - Rho fiera	€31,619	€155	54%	2	2	1	€95	❌	❌	❌	N / Y	⭐️ 5 (4)
Rho Fiera Milano Apartment	€25,873	€133	53%	2	1	3	€0	❌	❌	✅	Y / N	⭐️ 0 (1)
Casa Rino - Rho Fiera Milano	€19,915	€99	55%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Bnbook Residence Locatelli Trilo 4	€37,060	€112	85%	2	2	7	€133	❌	❌	❌	Y / Y	⭐️ 5 (13)
Wonderful Modern Flat Milano Rho FIERA	€13,639	€106	35%	2	2	4	€50	❌	✅	❌	Y / Y	⭐️ 4.8 (65)
Villa&Colombo -Fiera di Rho Milano	€21,415	€183	32%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Bnbook- Via Torino Train Station	€29,046	€103	75%	2	2	3	€93	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Fronte Fiera Apartment	€31,854	€148	59%	2	2.5	3	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
The Serene Oasis	€27,524	€112	66%	2	1	6	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
10min RhoFiera~10minMetro~Parking	€24,794	€125	53%	2	2	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Your Milan Hub – Fast Access to Rho Fiera + Metro	€20,855	€128	43%	2	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (14)
Bnbook Trilo Mind Rho	€29,795	€112	68%	2	2	5	€155	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
5 posti letto e giardino privato	€15,931	€99	44%	2	1	31	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
John's House Three room with two bedrooms	€10,922	€81	35%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Casa kochak	€12,064	€57	57%	2	1	5	€19	❌	❌	✅	Y / Y	⭐️ 5 (28)
Bnbook La Residenza Mondrian	€25,604	€97	72%	2	1	7	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento confortevole e luminoso	€9,614	€121	20%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (10)
Una casa per la fiera	€27,738	€97	78%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Corte 54 [Fiera; Milano]	€24,875	€122	54%	2	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (10)
Excellent location Rho Fiera Milano	€18,202	€115	43%	2	1	31	€38	❌	❌	✅	Y / Y	⭐️ 5 (56)

Return Metrics

1.38% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€892	€1,784	€2,676	€3,568	€4,460	€8,920	€26,760
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€3,662	€7,475	€11,442	€15,571	€19,869	€44,129	€207,999
Down Payment	€52,000	€52,000	€52,000	€52,000	€52,000	€52,000	€52,000
Property Appreciation	€7,800	€15,834	€24,109	€32,632	€41,411	€89,418	€371,088
Total Return	€64,354	€77,093	€90,227	€103,772	€117,740	€194,467	€657,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.38%

Cap Rate

5.67%

Return on Investment

19.22%

Via Monte Nevoso Rho, Lombardia, 20017

2 bed • 3 bath • 6 guests

Purchase Price

Airbnb Investor Score

€892

Annual Profit

5.7%

Cap Rate

1.4%

Cash on Cash

€27,158

Annual Revenue

BNBCalc predicts this property will get $122 per night with 61% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

€28,016

Avg annual revenue

61%

Avg occupancy rate

€122

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

€55k

€85k

€892

Profit

Revenue

€27,158

Operating Expenses

€12,400

Operating Income

€14,758

Mortgage & Taxes

€13,866

Profit (Cash Flow)

€892

€64,273

Cash Investment

Down Payment

€52,000

Renos & Furnishing

€4,473

Closing Costs

€7,800

Total

€64,273

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.38%

Cap Rate

5.67%

Return on Investment

19.22%