BNBCalc Short Term Rental Investment Analysis Via Monte Palombino, Milano, Lombardia, 20138

1 bed • 1 bath • 2 guests • €110

BNB

Calc

Annual Revenue

€19,612

Profit (Cash Flow)

€8,053

Cap Rate

7326.6%

Annual Revenue

€19,612

AirDNA projects €88/night at 57% occupancy ($18,356). Airbtics projects €93/night at 58% occupancy ($19,611). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, €93 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,819	€18,071	€25,298	€43,566
Occupancy	46%	55%	67%	85%
Nightly Rate	€74	€87	€101	€138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio Milano Rogoredo	€13,030	€65	52%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Bilocale in villetta d'epoca	€18,100	€67	73%	1	1	2	€10	❌	❌	❌	N / Y	⭐️ 5 (60)
Loft silenzioso. 10 minuti per Duomo.	€21,053	€118	48%	1	1.5	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cozy Suite Rogoredo Milan Apartments	€14,017	€76	48%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Santa Giulia Suite - 15 minutes from city centre	€14,066	€83	44%	1	1	1	€27	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Santa Giulia Suite. Like at Home	€34,745	€98	97%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (62)
Easy Room Italy Rogoredo	€16,805	€106	42%	1	1	1	€14	❌	❌	❌	Y / N	⭐️ 0 (2)
Nice holiday appartment Milan	€14,664	€75	51%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Rogoredo Milan Apartment	€14,233	€94	40%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 0 (2)
Milano, Appartamento Geometrical B&W	€31,426	€143	59%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 0 (1)
Fronte metro M3 e Stazione AV parcheggio Gratuito	€9,626	€84	30%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Milano, Teal Blue con private dehor	€20,056	€113	46%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (5)
350 mt da M3 Rogoredo-10min Duomo	€25,426	€78	85%	1	1	31	€48	❌	❌	❌	N / Y	⭐️ 4.5 (37)
{Green Flat Rogoredo} Rogoredo Station- M2	€52,729	€190	76%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
M&H Lux Apartment Eco-design, Milano	€34,814	€153	62%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Bilocale a Milano vicino alla metropolitana	€16,613	€69	66%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
ROG27•Large apartment with transport close to home	€33,159	€141	61%	1	1	1	€61	❌	❌	✅	Y / Y	⭐️ 4.2 (13)
VinRos Milano Apartment	€23,002	€71	88%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (47)
La Regina Delle Locazioni in Rogoredo	€18,897	€108	48%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Santa Giulia Suite - 15min Duomo/Linate, Milano	€15,883	€94	46%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Nice flat 60 mq in Milano Rogoredo	€20,399	€77	72%	1	1	5	€10	❌	❌	❌	Y / Y	⭐️ 4.4 (11)
Love Loft (M3 Rogoredo)	€19,257	€94	52%	1	1	1	€43	❌	❌	✅	Y / Y	⭐️ 3.9 (13)
Santa Giulia Suite - 10 min Duomo, Milano	€23,158	€138	46%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (12)
I Host Apartment - Rogoredo 49	€19,157	€99	53%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Floral garden Milano	€19,197	€78	63%	1	2	4	€38	❌	❌	✅	Y / Y	⭐️ 5 (25)
A pochi metri dai principali mezzi di trasporto.	€14,970	€92	44%	1	2	7	€86	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Palombino apartment(Free Wi-Fi M3 Rogoredo)	€16,032	€81	54%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.2 (30)
{Free Wifi 3 minute M3} Palohome	€21,231	€91	60%	1	1	1	€43	❌	❌	✅	Y / Y	⭐️ 4.6 (15)
Appartamento San Mirocle 9 - Affitti Brevi Italia	€22,770	€99	63%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Free Wi-Fi Palombino apartment	€22,769	€99	63%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (10)
ROG27 • Large Apartment in the city of Milan •	€16,239	€60	74%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 3 (4)
Milano Rogoredo Apartment	€25,248	€69	100%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Monte piana’s house	€16,002	€77	57%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (6)
{Free Wi-Fi M3 La Bomboniera}	€30,455	€107	78%	1	1	31	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Intero monolocale-10min da Duomo	€15,992	€74	59%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
{City in Love} Free Wi-Fi M3	€16,532	€96	47%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (15)
Milan Rogoredo Holidays Flat	€8,882	€56	43%	1	1	1	€33	❌	❌	❌	Y / Y	⭐️ 4.1 (21)
Milano Rogoredo Balcony Apartment	€19,242	€59	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

283.95% 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)	€8,053	€16,106	€24,160	€32,213	€40,266	€80,533	€241,601
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€87	€87	€87	€87	€87	€87	€87
Down Payment	€22	€22	€22	€22	€22	€22	€22
Property Appreciation	€3	€6	€10	€13	€17	€37	€156
Total Return	€8,166	€16,223	€24,280	€32,337	€40,394	€80,681	€241,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

283.95%

Cap Rate

7,326.59%

Return on Investment

284.12%

Via Monte Palombino Milano, Lombardia, 20138

1 bed • 1 bath • 2 guests

Purchase Price

66306

Airbnb Investor Score

€8,053

Annual Profit

7326.6%

Cap Rate

284.0%

Cash on Cash

€19,612

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €88/night at 57% occupancy.Projected nightly rate is €93/night at 58% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

€20,115

Avg annual revenue

58%

Avg occupancy rate

€92

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

€20k

€35k

€55k

€8,053

Profit

Revenue

€19,612

Operating Expenses

€11,553

Operating Income

€8,059

Mortgage & Taxes

€6

Profit (Cash Flow)

€8,053

€2,836

Cash Investment

Down Payment

€22

Renos & Furnishing

€2,811

Closing Costs

€3

Total

€2,836

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

283.95%

Cap Rate

7,326.59%

Return on Investment

284.12%