BNBCalc Short Term Rental Investment Analysis Via Privata Tarvisio, Milano, Lombardia, 20125

5 bed • 5 bath • 20 guests • €1,500,000

BNB

Calc

Annual Revenue

€191,992

Profit (Cash Flow)

€80,495

Cap Rate

10.7%

Annual Revenue

€191,992

AirDNA projects €541/night at 64% occupancy ($126,374). Airbtics projects €437/night at 74% occupancy ($118,212). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 91% occupancy rate, €578 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€58,275	€106,450	€194,402	€268,912
Occupancy	60%	76%	91%	97%
Nightly Rate	€261	€378	€578	€750

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa liberty con giardino	€141,157	€518	74%	4	3	3	€105	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Kohl Haus: 4 BR+4 BH/Central Station Milano/Duomo	€126,381	€438	78%	4	4	1	€73	❌	❌	✅	Y / Y	⭐️ 4.8 (495)
Gaffurio Apartment N	€92,655	€379	66%	4	2	1	€47	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
StayEasy Sesia5 • 4 Bedrooms Penthouse, 2 baths	€64,718	€180	95%	4	2	1	€121	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
Charming Loft in Milan Porta Nuova	€131,562	€830	43%	4	3	2	€158	❌	✅	❌	Y / Y	⭐️ 4.8 (66)
easyhomes Piola Bazzini - 4 camere, x 8	€83,337	€268	85%	4	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (126)
Casa da Suite Eccelsa	€51,709	€239	57%	4	2	1	€126	❌	❌	❌	Y / Y	⭐️ 4.2 (37)
Appartamento 5 camere da letto	€105,296	€527	53%	5	2	1	€63	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
MilanRentals - Violetta	€65,900	€178	97%	4	1	1	€53	❌	❌	❌	Y / Y	⭐️ 4.4 (607)
Casa da Suite Maxima	€165,676	€730	61%	5	2	1	€159	❌	❌	❌	Y / Y	⭐️ 3.7 (9)
4 rooms station central free parking	€32,305	€164	53%	4	2	1	€53	❌	❌	✅	Y / Y	⭐️ 4.5 (179)
Gaffurio Apartment K	€85,492	€378	61%	4	2	2	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Milan Central Station Bliss	€38,887	€149	70%	4	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (25)
StayEasy Petrella21 • 4 Bedrooms • Central Station	€108,361	€295	99%	4	3	1	€132	❌	❌	❌	Y / Y	⭐️ 5 (35)
MilanRentals -: Iris	€55,935	€155	95%	5	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.5 (433)
Bed & Breakfast Milanobrera Relais	€154,415	€536	77%	4	4	2	€168	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Residence LEONARDO DA VINCI - 4 bedrooms/4bathroom	€155,144	€454	93%	4	4	30	€183	❌	❌	❌	Y / Y	⭐️ 4.6 (81)
Savoia Grande · [Luxury&Comfort] 5 Bedrooms apt i	€166,214	€623	72%	5	3	1	€159	❌	❌	❌	Y / Y	⭐️ 5 (21)
Loreto Milano Penthouse	€156,629	€563	75%	4	3	2	€105	❌	❌	❌	Y / Y	⭐️ 5 (23)
Home Nolo Milano 4 rooms 11 beds	€110,379	€351	86%	4	3	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Lilium - shopping district	€35,290	€99	91%	4	1	1	€63	❌	❌	❌	N / Y	⭐️ 4.3 (78)
Milano Stazione con Terrazzi	€319,585	€1,052	83%	4	2	7	€0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Cozy apartment up to 11 guests	€129,046	€625	55%	5	5	2	€262	❌	❌	❌	Y / Y	⭐️ 5 (111)
Boutique Apartment	€273,049	€1,014	73%	5	3	1	€53	❌	❌	❌	Y / N	⭐️ 5 (2)
Delux Plinio Apartment [WIFI]	€39,356	€181	52%	4	1	1	€137	❌	❌	❌	Y / N	⭐️ 4.3 (14)
Aspromonte Garden House by Interhome	€192,657	€642	82%	5	3	1	€0	❌	❌	❌	Y / Y	⭐️ 4.4 (16)
Italianway - Copernico 47	€79,451	€269	78%	4	3	1	€137	❌	❌	❌	Y / Y	⭐️ 2.8 (5)
[Precotto-Duomo]-Ampio con 4 camere e WIFI	€66,696	€334	52%	4	2	1	€127	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Brera: 4 apartments on the same floor NO party	€247,097	€745	90%	4	4	2	€317	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Apartment in a building from the 1930s	€54,034	€321	42%	4	4	2	€158	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Italianway - Settembrini 26	€102,158	€281	98%	4	3	1	€103	❌	❌	❌	Y / Y	⭐️ 4.2 (22)
Villa privata con giardino - M3 Sondrio-Centrale	€196,144	€583	92%	6	4	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (6)
MilaRentals - Lilium	€59,177	€188	86%	4	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (19)
Terrazza Fontana- Super Luxury Milano Terrace	€101,737	€421	61%	4	3	1	€243	❌	❌	✅	Y / Y	⭐️ 4 (3)
[Precotto-Duomo]-Molas Loft House con WIFI	€78,471	€302	71%	5	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Amazing two floor apt	€69,208	€329	55%	4	3	6	€105	❌	❌	✅	Y / Y	⭐️ 5 (1)
Casa da Suite Sarpi	€99,798	€577	46%	5	5	1	€168	❌	❌	❌	Y / Y	⭐️ 4 (18)
Ani & Ali House	€287,198	€801	98%	6	4	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
casa di Enzo Milano centro	€88,061	€241	100%	5	2	2	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Exclusive 4 bedrooms apartment in Brera	€184,989	€538	94%	4	3	1	€0	❌	❌	❌	Y / N	⭐️ 0 (4)

Return Metrics

22.69% 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)	€80,494	€160,989	€241,484	€321,979	€402,474	€804,949	€2,414,847
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€1,199,999	€1,199,999	€1,199,999	€1,199,999	€1,199,999	€1,199,999	€1,199,999
Down Payment	€300,000	€300,000	€300,000	€300,000	€300,000	€300,000	€300,000
Property Appreciation	€45,000	€91,350	€139,090	€188,263	€238,911	€515,874	€2,140,893
Total Return	€1,625,494	€1,752,339	€1,880,575	€2,010,242	€2,141,385	€2,820,823	€6,055,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.69%

Cap Rate

10.69%

Return on Investment

41.34%

Via Privata Tarvisio Milano, Lombardia, 20125

5 bed • 5 bath • 20 guests

Purchase Price

123

Airbnb Investor Score

€80,494

Annual Profit

10.7%

Cap Rate

22.7%

Cash on Cash

€191,992

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €541/night at 64% occupancy.Projected nightly rate is €437/night at 74% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€119,883

Avg annual revenue

74%

Avg occupancy rate

€437

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

€30k

€125k

€220k

€320k

€80,495

Profit

Revenue

€191,992

Operating Expenses

€31,499

Operating Income

€160,493

Mortgage & Taxes

€79,998

Profit (Cash Flow)

€80,495

€354,683

Cash Investment

Down Payment

€300,000

Renos & Furnishing

€9,683

Closing Costs

€45,000

Total

€354,683

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.69%

Cap Rate

10.69%

Return on Investment

41.34%