BNBCalc Short Term Rental Investment Analysis Via Mosè Bianchi, Milano, Lombardia, 20149

1 bed • 1 bath • 4 guests • €600,000

BNB

Calc

Annual Revenue

€25,838

Profit (Cash Flow)

-€18,738

Cap Rate

2.2%

Annual Revenue

€25,838

AirDNA projects €111/night at 64% occupancy ($25,837). Airbtics projects €147/night at 64% occupancy ($34,379). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, €111 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,514	€30,397	€46,278	€76,901
Occupancy	53%	68%	77%	85%
Nightly Rate	€94	€120	€161	€243

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfort e relax in zona CityLife	€16,010	€81	50%	1	1	2	€54	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Milanofierapartments suite	€43,900	€155	76%	1	1	1	€20	❌	❌	❌	N / Y	⭐️ 0 (0)
Perfect Place - CityLife, Amendola, MiCo, Marghera	€34,560	€126	74%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (46)
Relstay Amendola \| Single Room with Large Bed	€28,052	€103	72%	1	1	1	€28	❌	❌	❌	N / Y	⭐️ 4.8 (34)
Relstay Amendola \| Double Room with Outdoor Area	€41,933	€161	69%	1	1	1	€28	❌	❌	❌	N / Y	⭐️ 4.8 (25)
Apartment in villa with garden, Citylife	€30,072	€237	33%	1	1	1	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Casa di design tra CityLife e C. Vercelli, Milano	€27,561	€110	68%	1	1	2	€44	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Bilocale Milano nei pressi di City life	€33,215	€129	70%	1	1	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (14)
Paris Bordone House	€27,075	€127	56%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (16)
Attic City Life	€22,884	€122	50%	1	1	2	€49	❌	❌	✅	N / Y	⭐️ 4.8 (40)
Mba24. Charming Suite close to metro FieraCitylife	€32,452	€103	84%	1	1	4	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Contempora Apartments Pagliano46	€26,242	€99	69%	1	1	1	€64	❌	❌	❌	Y / N	⭐️ 4.7 (8)
Chez Vitto & Ale, as in your home	€22,940	€74	84%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.9 (268)
Splendido appartamento citylife	€36,376	€117	85%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 4.3 (15)
Appartamento in Fiera [CityLife-San Siro]	€13,481	€115	32%	1	1	7	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
city life apartment	€26,349	€163	41%	1	1	1	€49	❌	❌	✅	N / N	⭐️ 3.5 (2)
Casa Marisa. Bilocale a Citylife	€27,863	€95	78%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (28)
Loft in zona City life	€20,963	€174	33%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (1)
Loft in zona Buonarroti	€28,476	€99	72%	1	1	1	€118	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Metaitaly da Clara.	€17,062	€80	54%	1	1	1	€94	❌	❌	❌	N / Y	⭐️ 4.3 (3)
Design and tradition - Amendola	€14,939	€46	87%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 4.7 (197)
[9 Minuti dal Duomo] City life+Metro	€12,766	€92	36%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Appartamento con terrazza a Milano	€22,930	€116	54%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (112)
YouHosty - Previati 21	€94,100	€431	59%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.2 (28)
QUIET AND COMFORT	€18,303	€79	58%	1	1	4	€59	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Casa tra Citylife e Corso Vercelli, MiCo, Milano	€70,776	€296	65%	1	2	2	€45	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Best Rent - Apartment near metro station	€72,404	€204	96%	1	2	1	€138	❌	❌	❌	Y / Y	⭐️ 4.3 (6)
SUITE 15min DUOMO - Well connected with center	€47,133	€145	85%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beautiful & NEW 1 BDR in Amendola FIERA-CITY LIFE	€24,391	€90	71%	1	1	2	€39	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Casa dello Scoiattolo	€19,791	€138	38%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (10)
Stylish & Modern 1 BDR apt in 'Amendola-CITY LIFE'	€33,984	€94	97%	1	1	2	€39	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Residence Portello: Monolocale per 1 persona	€39,946	€188	58%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
Suite di CityLife, Mico, Milano	€30,591	€132	62%	1	1	2	€35	❌	❌	❌	N / Y	⭐️ 4.8 (9)
Lovely flat close to CityLife Park	€109,420	€493	59%	1	1	3	€99	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Easylife - Cozy one-bedroom apartment in City Life area	€31,560	€99	85%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
50 mq modern flat in Fiera Area	€20,329	€73	76%	1	1	2	€49	❌	❌	✅	Y / Y	⭐️ 5 (5)
bilocale Magnasco / MiCo Fiera	€22,024	€69	77%	1	1	2	€113	❌	❌	❌	Y / Y	⭐️ 3 (2)
Magnolia balcony a Citylife	€22,003	€131	44%	1	1	2	€49	❌	❌	❌	Y / Y	⭐️ 0 (1)
Two-room apartment in Milan, CityLife area	€78,258	€240	89%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

-13.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€18,737	-€37,475	-€56,212	-€74,950	-€93,688	-€187,376	-€562,129
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€479,999	€479,999	€479,999	€479,999	€479,999	€479,999	€479,999
Down Payment	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000	€120,000
Property Appreciation	€18,000	€36,540	€55,636	€75,305	€95,564	€206,349	€856,357
Total Return	€599,262	€599,064	€599,423	€600,354	€601,876	€618,973	€894,227

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.29%

Cap Rate

2.21%

Return on Investment

5.47%

Via Mosè Bianchi Milano, Lombardia, 20149

1 bed • 1 bath • 4 guests

Purchase Price

€25,838

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €111/night at 64% occupancy.Projected nightly rate is €147/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

€34,266

Avg annual revenue

64%

Avg occupancy rate

€147

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

€45k

€75k

€110k

-€18,738

Profit

Revenue

€25,838

Operating Expenses

€12,576

Operating Income

€13,261

Mortgage & Taxes

€31,999

Profit (Cash Flow)

-€18,738

€140,912

Cash Investment

Down Payment

€120,000

Renos & Furnishing

€2,912

Closing Costs

€18,000

Total

€140,912

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.29%

Cap Rate

2.21%

Return on Investment

5.47%