BNBCalc Short Term Rental Investment Analysis Via Moretto da Brescia, Milano, Lombardia, 20133

1 bed • 1 bath • 4 guests • €250,000

BNB

Calc

Annual Revenue

€43,323

Profit (Cash Flow)

€26,333

Cap Rate

11.3%

Annual Revenue

€43,323

AirDNA projects €113/night at 67% occupancy ($27,572). Airbtics projects €131/night at 72% occupancy ($34,482). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 86% occupancy rate, €138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,408	€32,786	€44,540	€91,385
Occupancy	67%	77%	86%	92%
Nightly Rate	€93	€114	€138	€266

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy oasis of wellbeing in the center of Milan	€31,786	€97	86%	1	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (73)
Alessia's Flat- Politecnico	€34,359	€108	85%	1	2	2	€47	❌	❌	✅	Y / Y	⭐️ 4.3 (119)
Città Studi Milano	€24,799	€95	69%	1	1	1	€26	❌	❌	❌	N / Y	⭐️ 4.8 (128)
Ampio bilocale dal cuore vintage in città studi	€22,373	€101	59%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.9 (69)
YR Apartments Milan - Città Studi	€37,156	€152	67%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
confort e servizi di qualità	€26,092	€85	83%	1	1	2	€13	❌	❌	❌	N / Y	⭐️ 5 (67)
Cosy apartment in Citta Studi / City Center	€40,122	€138	78%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (13)
Urban-chic new apartment near city center	€30,263	€152	54%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
2 People Flat - Città Studi/Politecnico - Spagna	€12,901	€43	79%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
2/4 People Flat - Città Studi/Politecnico - Perù	€16,081	€59	73%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Casa Vacanza Luna	€27,060	€123	58%	1	1	1	€73	❌	❌	✅	Y / Y	⭐️ 5 (18)
Oasis of Light: The Terrace Retreat- Città Studi	€29,923	€105	75%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4 (6)
M4 Argonne - Two-room apartment	€29,040	€105	74%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (37)
Italianway - Saldini 22	€45,182	€132	89%	1	1	1	€74	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Accogliente appartamento nel cuore di città studi	€24,533	€81	82%	1	1	2	€42	❌	❌	✅	Y / Y	⭐️ 4.9 (139)
2 People Flat - Città Studi/Politecnico - First	€12,053	€48	67%	1	1	2	€42	❌	❌	✅	Y / Y	⭐️ 4.8 (188)
Dream House Argonne "nel cuore di Milano"	€35,335	€138	68%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (75)
PrimoPiano - Fusina	€90,243	€266	92%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
A casa di Beatrice	€30,011	€122	67%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Appartamento Beato Angelico	€105,227	€288	100%	1	1	6	€0	❌	❌	❌	Y / N	⭐️ 5 (1)
[DUOMO-Linate-Istituto dei Tumori] Suite WiFi	€25,026	€90	73%	1	1	2	€42	❌	❌	✅	N / Y	⭐️ 4.8 (61)
PrimoPiano - Aragona B	€89,413	€272	89%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 0 (0)
Nice apartment in Città Studi area-20 min Duomo	€39,200	€116	89%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Città Studi Terrace SuiteJacuzzi -Top Collection	€57,381	€178	84%	1	1	1	€89	❌	✅	❌	Y / Y	⭐️ 5 (23)
Charming attic with terrace • Wi-Fi Netflix	€34,218	€101	92%	1	1	2	€16	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Appartamento città studi a Milano	€26,149	€84	85%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (420)
Milan, close to the subway Duomo/Linate Airport	€38,823	€119	86%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Moderno e ampio monolocale	€26,579	€84	85%	1	1	3	€42	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Appartamento Città studi M4	€33,971	€165	55%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (38)
Bilocale MM 4: 6 minuti dal centro, 6 da Linate	€33,078	€118	74%	1	1	4	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
[5 Min to DUOMO] Bright Apartment Downtown	€45,671	€120	98%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
bilocale in città studi M2 PIOLA	€25,397	€74	94%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (252)
Sand: self check-in, fast wi-fi ,sanification	€19,791	€69	76%	1	1	2	€21	❌	❌	✅	N / Y	⭐️ 4.8 (365)
Canaletto - East Milan Apartment	€34,885	€107	86%	1	1	1	€105	❌	❌	❌	Y / Y	⭐️ 4.6 (32)
Appartamento - Città Studi	€32,869	€130	69%	1	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Easylife - Cozy flat with balcony	€38,712	€113	89%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4 (12)

Return Metrics

43.45% 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)	€26,332	€52,665	€78,998	€105,330	€131,663	€263,327	€789,981
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€283,832	€317,890	€352,179	€386,708	€421,482	€599,306	€1,396,797

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.45%

Cap Rate

11.28%

Return on Investment

61.64%

Via Moretto da Brescia Milano, Lombardia, 20133

1 bed • 1 bath • 4 guests

Purchase Price

184

Airbnb Investor Score

€14,874

Annual Profit

11.3%

Cap Rate

43.5%

Cash on Cash

€43,323

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €113/night at 67% occupancy.Projected nightly rate is €131/night at 72% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€34,387

Avg annual revenue

72%

Avg occupancy rate

€131

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

€40k

€70k

€105k

€26,333

Profit

Revenue

€43,323

Operating Expenses

€15,116

Operating Income

€28,208

Mortgage & Taxes

€1,875

Profit (Cash Flow)

€26,333

€53,097

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€3,097

Total

€53,097

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.45%

Cap Rate

11.28%

Return on Investment

61.64%