BNBCalc Short Term Rental Investment Analysis Via Natale Battaglia, Milano, Lombardia, 20127

2 bed • 1 bath • 6 guests • €400,000

BNB

Calc

Annual Revenue

€42,496

Profit (Cash Flow)

€25,409

Cap Rate

7.1%

Annual Revenue

€42,496

AirDNA projects €160/night at 66% occupancy ($38,540). Airbtics projects €157/night at 74% occupancy ($42,495). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, €157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,671	€43,669	€63,485	€80,001
Occupancy	64%	76%	87%	94%
Nightly Rate	€116	€154	€194	€227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Italianway - Bergonzoli Place Gipsy	€35,420	€195	47%	2	1	1	€59	❌	❌	✅	Y / Y	⭐️ 4 (17)
Italianway - Bergonzoli Place Shakespeare	€50,323	€251	53%	2	1	1	€59	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Suite central station of Milan/corso Buenos Aires	€35,222	€162	58%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (197)
Angelica House Milano Loreto	€48,636	€163	81%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4 (5)
Bright and cozy apartment	€75,595	€210	97%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 0 (0)
B&B TERRAZZA BAIRES	€80,350	€255	86%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (44)
Home of Art	€24,550	€70	95%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (204)
Spacious & Lovely-4 queen bed-	€42,973	€130	89%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (108)
Big and bright flat in Milan	€25,994	€177	39%	2	1	2	€19	❌	❌	✅	Y / N	⭐️ 0 (0)
Lovely central 2-bedroom apartment	€28,661	€91	85%	2	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (83)
"Milano in VoGa 2" Guinizelli	€17,692	€72	65%	2	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (210)
* YOUR GRACEFUL APARTAMENT IN MILANO/NOLO *	€40,553	€117	94%	2	2	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (158)
Design Loft in the heart of Milan	€34,295	€98	92%	2	2	2	€47	❌	❌	✅	Y / Y	⭐️ 4.5 (140)
3room apartment - Centrale	€33,182	€102	87%	2	1	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (91)
2 Bedrooms Apt with Terrace - NoLo area Milan	€36,746	€138	70%	2	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4 (15)
HomeSweetHome!	€50,331	€194	70%	2	2	2	€90	❌	❌	❌	Y / Y	⭐️ 5 (224)
[Milano- Stazione Centrale] Luxury Loft	€63,271	€254	67%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (33)
Urban Chic Retreat [Milan Central St]	€34,185	€99	90%	2	1	1	€56	❌	❌	❌	Y / Y	⭐️ 4.5 (102)
Urban Jungle & Luxury Home	€59,828	€170	96%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (207)
[Centrale] • Designer rooftop attic • Wifi Netflix	€33,255	€98	91%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (347)
Ampio trilocale su piazza presso Stazione Centrale	€28,926	€124	60%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (23)
Moderno colorato appartamento it015146c2bix8uanf	€65,339	€171	100%	2	1	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (51)
MILANOCENTRAL-DELUXE	€25,806	€93	75%	2	1	3	€48	❌	❌	✅	Y / Y	⭐️ 5 (98)
Easylife - Wonderful flat in Centrale	€53,145	€176	81%	2	1	1	€70	❌	❌	❌	Y / Y	⭐️ 5 (25)
Appartamento centrale e comodo	€29,485	€168	48%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (71)
Domus Milano - Skyline Piazzale Loreto	€40,912	€208	53%	2	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (26)
Premium Design House Soperga	€42,771	€216	54%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Bolle di Luce - 2 camere e 2 bagni vicino M1-M2	€39,683	€146	73%	2	2	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (45)
Best of NOLO Easy Duomo	€49,528	€180	74%	2	2	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (35)
Contemporary Loft	€68,557	€224	81%	2	2	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (69)
NoLo 12	€49,936	€142	94%	2	3	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
Luminoso trilocale ottavo piano	€30,725	€117	72%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Italianway - Venini 16	€44,959	€140	84%	2	1.5	1	€89	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Italianway - Monza 43/A	€31,802	€103	78%	2	1	1	€84	❌	❌	❌	Y / Y	⭐️ 0 (2)
NoLo Blue - Meryggiare Apartments	€32,170	€114	75%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (43)
Grande appartamento Milano Centrale - NoLo	€31,179	€135	61%	2	2	2	€35	❌	❌	✅	Y / Y	⭐️ 5 (107)
Italianway - Bergonzoli Place Frida	€35,619	€201	46%	2	1	1	€59	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
My (your) house in NoLo	€49,641	€163	83%	2	2	3	€0	❌	❌	❌	N / Y	⭐️ 5 (232)
The Best Rent - Apartment near Central Station	€44,814	€131	83%	2	1	1	€192	❌	❌	❌	Y / Y	⭐️ 5 (5)
Transiti 20	€84,450	€326	69%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

6.1% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€25,408	€50,817	€76,225	€101,634	€127,042	€254,085	€762,256
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€400,000	€400,000	€400,000	€400,000	€400,000	€400,000	€400,000
Property Appreciation	€12,000	€24,360	€37,090	€50,203	€63,709	€137,566	€570,904
Total Return	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN	€NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.1%

Cap Rate

7.1%

Return on Investment

8.98%

Via Natale Battaglia Milano, Lombardia, 20127

2 bed • 1 bath • 6 guests

Purchase Price

Airbnb Investor Score

€25,408

Annual Profit

7.1%

Cap Rate

6.1%

Cash on Cash

€42,496

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €160/night at 66% occupancy.Projected nightly rate is €157/night at 74% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€43,262

Avg annual revenue

74%

Avg occupancy rate

€158

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

€40k

€60k

€85k

€25,409

Profit

Revenue

€42,496

Operating Expenses

€14,087

Operating Income

€28,409

Mortgage & Taxes

€3,000

Profit (Cash Flow)

€25,409

€404,141

Cash Investment

Down Payment

€400,000

Renos & Furnishing

€4,141

Total

€404,141

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.1%

Cap Rate

7.1%

Return on Investment

8.98%