BNBCalc Short Term Rental Investment Analysis Via Monteoliveto, Milano, Lombardia, 20138

1 bed • 1 bath • 4 guests • €145,000

BNB

Calc

Annual Revenue

€25,734

Profit (Cash Flow)

€5,059

Cap Rate

8.8%

Annual Revenue

€25,734

AirDNA projects €74/night at 49% occupancy ($13,246). Airbtics projects €101/night at 61% occupancy ($22,409). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, €116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,882	€21,838	€32,612	€47,919
Occupancy	43%	61%	76%	87%
Nightly Rate	€79	€95	€114	€145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Design Penthouse & Rooftop • 10 min to Duomo	€22,049	€137	42%	1	2	2	€41	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Casa Marugi	€17,237	€57	79%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (9)
Appartamento Ponte Lambro	€15,807	€79	53%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 4.7 (46)
Appartamento Ponte Lambro 2	€14,124	€79	49%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (76)
Mini Lambro	€16,237	€77	54%	1	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
Rosa's flat: city center in 20 min - bright&cozy	€26,070	€90	75%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (49)
Bright apartment	€34,393	€105	87%	1	1	30	€71	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Flat Milano - Santa Giulia - Rogoredo	€18,421	€99	51%	1	1	1	€0	❌	✅	❌	Y / Y	⭐️ 5 (44)
[FREE PARKING] Casa di Lusso, Metro e Aereoporto	€39,668	€155	69%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (178)
Studio Milano Rogoredo	€10,055	€53	48%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Milano S.Giulia Business Apartment - Olimpiadi '26	€18,081	€85	56%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (11)
Nice holiday appartment Milan	€12,941	€68	48%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Casa davanti alla Metro M3	€14,517	€90	44%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (116)
Fronte metro M3 e Stazione AV parcheggio Gratuito	€10,535	€88	31%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
cozy one bedroom apartment	€20,060	€144	38%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Milan Rogoredo Cozy Studio	€10,696	€68	40%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
[Ihost Studio Flat] - Cossa 19	€37,846	€147	65%	1	1	2	€82	❌	❌	❌	N / Y	⭐️ 4.7 (36)
Alloggio a 5 min del M3 Rogoredo,Linate, Monzino.	€25,138	€89	77%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
Santa Giulia Suite. Like at Home	€37,161	€102	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Garage included, Bright Apt. with Terrace, 1 room	€24,313	€93	70%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (162)
Football House	€28,436	€87	89%	1	2	2	€0	✅	❌	✅	Y / Y	⭐️ 4.6 (45)
Spilamberto 6b	€17,963	€66	73%	1	1	2	€13	❌	❌	✅	Y / Y	⭐️ 5 (9)
RUBIO HOUSE MILANO	€11,531	€79	40%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Melotti Linate Luxury Appartament free Parking	€18,726	€101	49%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
Bright apartment	€32,604	€102	83%	1	1	30	€71	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Delizioso bilocale - Stazione Rogoredo, M3, Linate	€36,398	€152	65%	1	1	1	€26	❌	❌	✅	Y / N	⭐️ 0 (0)
Rogoredo Milan Apartment	€13,908	€96	38%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (2)
Salomone - Mecenate District	€31,220	€104	75%	1	1	1	€102	❌	❌	❌	Y / Y	⭐️ 4 (6)
[Duomo-Linate] Cozy with free Wi-fi & A/C	€39,876	€139	75%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (11)
Loft silenzioso. 10 minuti per Duomo.	€20,232	€129	42%	1	2	2	€46	❌	❌	❌	Y / Y	⭐️ 5 (16)
Moderno e Luminosissimo a pochi minuti da linea M3	€30,819	€145	58%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Accogliente Appartamento - Milan	€30,775	€105	79%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Sky Home Santa Giulia	€50,705	€155	86%	1	1	1	€102	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
15 minuti di metro dal Duomo {The Russian Flower}	€22,094	€77	75%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
[Linate/Center 15min] Modern elegant apt • Wi-Fi	€37,349	€107	94%	1	1	2	€21	❌	❌	❌	N / N	⭐️ 4.8 (58)
Moderno Loft a poche fermate dal centro città	€29,509	€80	99%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 4.9 (97)
Well located peaceful home away from home	€22,008	€78	76%	1	1	4	€41	❌	❌	❌	Y / Y	⭐️ 5 (21)

Return Metrics

13.9% 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)	€5,058	€10,117	€15,175	€20,234	€25,293	€50,586	€151,759
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€115,999	€115,999	€115,999	€115,999	€115,999	€115,999	€115,999
Down Payment	€29,000	€29,000	€29,000	€29,000	€29,000	€29,000	€29,000
Property Appreciation	€4,350	€8,830	€13,445	€18,198	€23,094	€49,867	€206,953
Total Return	€154,408	€163,947	€173,621	€183,433	€193,388	€245,454	€503,712

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.9%

Cap Rate

8.82%

Return on Investment

31.48%

Via Monteoliveto Milano, Lombardia, 20138

1 bed • 1 bath • 4 guests

Purchase Price

€25,734

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €74/night at 49% occupancy.Projected nightly rate is €101/night at 61% occupancy.

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.

€22,388

Avg annual revenue

60%

Avg occupancy rate

€99

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

€50k

€5,059

Profit

Revenue

€25,734

Operating Expenses

€12,942

Operating Income

€12,792

Mortgage & Taxes

€7,733

Profit (Cash Flow)

€5,059

€36,375

Cash Investment

Down Payment

€29,000

Renos & Furnishing

€3,025

Closing Costs

€4,350

Total

€36,375

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.9%

Cap Rate

8.82%

Return on Investment

31.48%