BNBCalc Short Term Rental Investment Analysis Via Ponte Seveso, Milano, Lombardia, 20125

2 bed • 1 bath • 3 guests • €200,000

BNB

Calc

Annual Revenue

€39,205

Profit (Cash Flow)

€14,685

Cap Rate

12.7%

Annual Revenue

€39,205

AirDNA projects €159/night at 68% occupancy ($39,584). Airbtics projects €145/night at 74% occupancy ($39,205). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, €145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,728	€35,568	€61,148	€84,023
Occupancy	63%	78%	89%	98%
Nightly Rate	€92	€121	€184	€229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cosy Apt 8° floor/ View/ AC/ fast Wifi, Milano	€41,768	€188	59%	2	2	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (444)
CasaRudy-6 pax,2bedrooms/2bathrooms close Station	€41,897	€164	68%	2	2	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (236)
YourHouseMilano	€23,795	€74	86%	2	2	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (188)
La Casa di Giulia - Central Station - 2 Bedrooms	€29,034	€116	66%	2	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (146)
Central Station - Your Home From Home	€39,764	€148	72%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (121)
Feel at home	€35,838	€99	98%	2	2	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (182)
Bright and Brand New Apartment- Milano Centrale FS	€93,585	€269	94%	2	2	1	€88	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Prestigious central station suite + terrazzo NEW	€34,351	€119	77%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (59)
Apartament Stazione Centrale via Sammartini 21	€39,217	€118	89%	2	2	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (395)
We Home - FILZI41 [Milano Centrale]	€45,844	€167	73%	2	2	1	€39	❌	❌	✅	Y / Y	⭐️ 4.2 (22)
Attico	€94,802	€405	64%	2	2	3	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
Centrale's Nest - Elegant close to Central Station	€87,927	€308	76%	2	2	1	€70	❌	❌	❌	Y / Y	⭐️ 5 (26)
Economico e strategico a 4 fermate da P.zza Duomo	€39,896	€256	42%	2	4	3	€97	❌	❌	✅	Y / Y	⭐️ 4.5 (103)
MilanRentals - Camelia	€37,353	€107	90%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (397)
Milan Central Station Serenity	€37,884	€125	80%	2	1	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (126)
Attico con gran Terrazzo, Milano Stazione Centrale	€36,000	€184	52%	2	2	2	€87	❌	❌	✅	Y / Y	⭐️ 5 (107)
MilanRentals - Marte	€33,865	€95	91%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 4.7 (323)
MilanRentals - Venere	€33,408	€90	96%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.6 (299)
Attico con grande terrazza	€59,175	€199	81%	2	2	3	€29	❌	❌	❌	Y / Y	⭐️ 5 (50)
Bellissima casa con terrazzo in centro a Milano	€30,482	€211	37%	2	2.5	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (5)
Nature&Design in Milano Centrale	€45,091	€141	85%	2	1	1	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
LUNIGIANA16 - Central Station Design Apt.	€30,094	€88	93%	2	2	2	€24	❌	❌	❌	Y / Y	⭐️ 4.7 (173)
Centrale - Ponte Seveso Charme Apartment	€67,973	€227	78%	2	2	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Orea Spiti - Cotoletta House	€53,857	€149	99%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (18)
2 Bedrooms Gem next to Central Station - A/C	€37,264	€123	83%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Casa Rita 2	€24,422	€82	81%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 5 (22)
Casa Rita 3	€24,855	€86	79%	2	2	31	€0	❌	❌	✅	N / Y	⭐️ 5 (16)
Copernicus Space	€47,895	€213	60%	2	2	31	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
[Milano- Stazione Centrale] Luxury Loft	€28,785	€164	48%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
~glass loft~Wifi~metro~for 6~center	€23,398	€91	70%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (9)
RIVIERAapt2#6PEOPLE#charme&style#WAITINGforYOU	€34,619	€119	77%	2	1	2	€88	❌	❌	✅	Y / N	⭐️ 4.7 (3)
#RIVIERAapt#6People#cozy&cool#italianHospitality	€13,209	€116	31%	2	1	2	€58	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Modern Apartent in Central Milan - Up to 7 Guest	€23,735	€127	51%	2	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
MilanRentals Srl - Venere	€34,083	€93	100%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
MilanRentals Srl - Marte	€23,520	€82	78%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Nuovo Appartamento a Milano Centrale	€16,058	€44	100%	2	1	10	€0	❌	❌	✅	Y / Y	⭐️ 5 (8)
MilanRentals Srl - Marte	€13,293	€70	52%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
MilanRentals Srl - Camelia	€30,210	€95	87%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (7)
Writer home	€13,519	€77	48%	2	1	31	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Loft con due stanze, Centrale	€68,165	€186	100%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

29.25% 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)	€14,685	€29,370	€44,055	€58,740	€73,425	€146,851	€440,553
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€220,685	€241,550	€262,600	€283,842	€305,280	€415,634	€926,006

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.25%

Cap Rate

12.67%

Return on Investment

46.82%

Via Ponte Seveso Milano, Lombardia, 20125

2 bed • 1 bath • 3 guests

Purchase Price

159

Airbnb Investor Score

€14,685

Annual Profit

12.7%

Cap Rate

29.3%

Cash on Cash

€39,205

Annual Revenue

BNBCalc predicts this property will get $145 per night with 74% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% 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.

€39,248

Avg annual revenue

74%

Avg occupancy rate

€145

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

€65k

€95k

€14,685

Profit

Revenue

€39,205

Operating Expenses

€13,854

Operating Income

€25,352

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€14,685

€50,198

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€4,198

Closing Costs

€6,000

Total

€50,198

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.25%

Cap Rate

12.67%

Return on Investment

46.82%