BNBCalc Short Term Rental Rental Arbitrage Analysis Via Montevideo, 3, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€32,665

Profit (Cash Flow)

€1,541

Cash on Cash Return

53.1%

Annual Revenue

€32,665

AirDNA projects €109/night at 72% occupancy ($28,571). Airbtics projects €119/night at 75% occupancy ($32,665). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, €119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,657	€31,339	€42,682	€63,267
Occupancy	67%	76%	86%	97%
Nightly Rate	€95	€110	€132	€173

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Soppalchino in Via Savona	€32,441	€102	84%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (67)
Savona Apartment	€44,145	€151	79%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (5)
Modern Design Loft 4 beds, Via Tortona - Navigli	€47,335	€128	97%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (136)
E-Milan Rooms Zona Tortona	€54,203	€178	83%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (10)
Nuovissimo Solari 19	€40,134	€155	69%	1	2	1	€38	❌	❌	✅	N / Y	⭐️ 5 (5)
Silent and independent Studio	€44,508	€182	65%	1	1	1	€28	❌	❌	✅	N / Y	⭐️ 5 (7)
MIlano Apartments Orseolo	€27,636	€173	42%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 0 (1)
Cozy flat mins walk to Navigli and metro	€45,720	€125	97%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (21)
Enjoy Milano Life Style - Tortona Porta Genova	€57,409	€234	65%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Forcella Fashion District	€31,556	€92	89%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Milan Design District loft, Via Tortona - 4 beds	€40,092	€110	95%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (128)
Loft in Tortona/Navigli	€22,328	€78	74%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4 (56)
NEW! Attic Tortona District-Navigli	€29,636	€118	67%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (102)
Design District Navigli	€29,591	€86	94%	1	1	2	€14	❌	❌	❌	N / Y	⭐️ 4.5 (122)
Appartamento in tipica casa di ringhiera in zona Navigli	€31,942	€148	58%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (123)
Modern and luxurious apartment in Savona district	€29,303	€111	71%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (99)
Apt Navigli-Luminoso Bilocale-Il Cortile di Milano	€29,402	€117	66%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (35)
Appartamento in centro a Milano	€29,326	€92	86%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (82)
PrimoPiano - Savona	€48,377	€132	99%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (12)
Tortona10 con garage/terrazzo CIR 015156-CNI-08131	€75,003	€205	100%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Brand New Apartment in Design District	€36,373	€99	97%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (93)
[Navigli - Porta Genova] Navigli Classy Flat	€29,522	€102	73%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (79)
Voghera Fashion District	€37,880	€110	87%	1	1	1	€95	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Cozy apartment Tortona Navigli	€27,156	€88	84%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (29)
ARTISTIC PARK APARTMENT - Design Fashion District	€37,775	€134	76%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (63)
La casa di Ale-appartamento nuovissimo	€43,563	€155	77%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Monolocale in tipica corte Milanese	€21,907	€87	67%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (90)
New Loft di Design Tortona - Navigli - Intrho	€41,646	€119	92%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (13)
In the heart of design and fashion district	€29,939	€100	81%	1	1.5	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (85)
Dada apartment - via Tortona	€26,820	€108	68%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Lovely Flat - via Savona zona Tortona Apartment	€19,789	€78	68%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (138)
TORTONA DESIGN DISTRICT milanese casa ringhiera	€15,406	€107	38%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 5 (39)
Comoda boheme nel cuore del Tortona District	€30,974	€123	68%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
Cozy Flat in the heart of Milan	€17,056	€88	51%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Savona Studio	€19,464	€95	53%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Fashion District House	€23,243	€74	80%	1	1	1	€43	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Appartamento Tortona - Milano	€29,881	€102	77%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (33)
Design loft in Tortona Area, Milan	€24,368	€97	68%	1	2	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (264)
Solari Platinum apartment	€35,191	€119	79%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (4)
Gerry house-tortona#navigli#duomo#darsena	€19,224	€81	62%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (122)

Return Metrics

53.05% 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)	€1,540	€3,081	€4,622	€6,163	€7,704	€15,408	€46,224
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	€1,540	€3,081	€4,622	€6,163	€7,704	€15,408	€46,224

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

53.05%

Payback Period Days

688

Return on Investment

53.05%

3 Via Montevideo Milano, Lombardia, 20144

1 bed • 1 bath • 2 guests

Monthly Rent

€32,665

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €109/night at 72% occupancy ($28,571.22). Airbtics projects €119/night at 75% occupancy ($32,665).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€33,931

Avg annual revenue

75%

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

€15k

€35k

€55k

€75k

€1,541

Profit

Revenue

€32,665

Operating Expenses

€11,924

Operating Income

€20,741

Net Effective Rent

€19,200

Profit (Cash Flow)

€1,541

€2,904

Cash Investment

Renos & Furnishing

€2,816

Setup Costs

€88

Total

€2,904

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

53.05%

Payback Period Days

688