BNBCalc Short Term Rental Investment Analysis Via Monte Palombino, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 4 guests • €155,000

BNB

Calc

Annual Revenue

€31,112

Profit (Cash Flow)

€9,253

Cap Rate

11.3%

Annual Revenue

€31,112

AirDNA projects €99/night at 53% occupancy ($19,214). Airbtics projects €101/night at 60% occupancy ($22,170). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,684	€21,725	€31,870	€43,000
Occupancy	47%	59%	75%	80%
Nightly Rate	€77	€98	€114	€144

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loft silenzioso. 10 minuti per Duomo.	€19,434	€130	40%	1	2	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (16)
Nice holiday appartment Milan	€13,355	€72	48%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Studio Milano Rogoredo	€11,204	€56	51%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Santa Giulia Suite. Like at Home	€37,726	€103	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Milan Rogoredo Cozy Studio	€12,278	€72	44%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Rogoredo Milan Apartment	€14,208	€96	39%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (2)
350 mt da M3 Rogoredo-10min Duomo	€21,110	€69	79%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.8 (28)
Easy Room Italy Rogoredo	€21,860	€116	50%	1	1	1	€15	❌	❌	❌	Y / N	⭐️ 4.5 (2)
Floral garden Milano	€19,901	€81	63%	1	2	4	€41	❌	❌	✅	Y / Y	⭐️ 5 (25)
A pochi metri dai principali mezzi di trasporto.	€16,205	€99	44%	1	2	7	€93	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Bilocale in villetta d'epoca	€19,054	€67	77%	1	1	2	€10	❌	❌	❌	N / Y	⭐️ 4.9 (46)
{Green Flat Rogoredo} Rogoredo Station- M2	€57,077	€205	76%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Santa Giulia Suite - 15 minutes from city centre	€16,681	€98	44%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (3)
ROG27•Large apartment with transport close to home	€35,893	€153	61%	1	1	1	€66	❌	❌	✅	Y / Y	⭐️ 4.2 (13)
Nice flat 60 mq in Milano Rogoredo	€22,081	€83	72%	1	1	5	€10	❌	❌	❌	Y / Y	⭐️ 4.4 (11)
Milano, Appartamento Geometrical B&W	€44,821	€179	67%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4 (1)
Milano, Teal Blue con private dehor	€25,083	€136	48%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (3)
Love Loft (M3 Rogoredo)	€20,845	€102	52%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 3.9 (13)
Regina Milano in Sky Santa Giulia	€24,808	€128	53%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (3)
Palombino apartment(Free Wi-Fi M3 Rogoredo)	€17,354	€88	54%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.2 (30)
{Free Wifi 3 minute M3} Palohome	€22,982	€98	60%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 4.6 (15)
M&H Lux Apartment, Eco-design by MARTINI's Home	€47,196	€219	59%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Appartamento SEli	€24,064	€79	83%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Santa Giulia Suite - 10 min Duomo	€31,647	€144	60%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
I Host Apartment - Rogoredo 49	€17,982	€126	39%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Appartamento San Mirocle 9 - Affitti Brevi Italia	€26,603	€114	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Free Wi-Fi Palombino apartment	€26,409	€103	70%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (10)
Santa Giulia Suite - 15min Duomo/Linate	€28,244	€100	77%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (24)
Milano Rogoredo Apartment	€27,330	€74	100%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Monte piana’s house	€17,321	€83	57%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (6)
{Free Wi-Fi M3 La Bomboniera}	€31,608	€111	78%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (10)
Intero monolocale-10min da Duomo	€17,311	€80	59%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luminoso bilocale con balcone	€17,116	€47	100%	1	1	30	€52	❌	❌	✅	Y / N	⭐️ 4 (4)
{City in Love} Free Wi-Fi M3	€17,895	€104	47%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (15)
Milan Rogoredo Holidays Flat	€9,615	€61	43%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 4.1 (21)
Luminoso bilocale con balcone	€20,423	€82	68%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.7 (3)
ROG27 • Large Apartment in the city of Milan •	€20,959	€72	80%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
{Free Wifi 3 minute M3} Palohome	€26,985	€98	75%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

23.91% 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)	€9,252	€18,505	€27,758	€37,011	€46,263	€92,527	€277,582
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€123,999	€123,999	€123,999	€123,999	€123,999	€123,999	€123,999
Down Payment	€31,000	€31,000	€31,000	€31,000	€31,000	€31,000	€31,000
Property Appreciation	€4,650	€9,439	€14,372	€19,453	€24,687	€53,307	€221,225
Total Return	€168,902	€182,945	€197,130	€211,464	€225,951	€300,834	€653,808

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.91%

Cap Rate

11.3%

Return on Investment

41.57%

Via Monte Palombino Milano, Lombardia, 20138

1 bed • 1 bath • 4 guests

Purchase Price

132

Airbnb Investor Score

€9,252

Annual Profit

11.3%

Cap Rate

23.9%

Cash on Cash

€31,112

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €99/night at 53% occupancy.Projected nightly rate is €101/night at 60% 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.

€22,983

Avg annual revenue

60%

Avg occupancy rate

€102

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

€5k

€25k

€40k

€60k

€9,253

Profit

Revenue

€31,112

Operating Expenses

€13,592

Operating Income

€17,519

Mortgage & Taxes

€8,266

Profit (Cash Flow)

€9,253

€38,693

Cash Investment

Down Payment

€31,000

Renos & Furnishing

€3,043

Closing Costs

€4,650

Total

€38,693

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.91%

Cap Rate

11.3%

Return on Investment

41.57%