BNBCalc Short Term Rental Rental Arbitrage Analysis Via Quadronno, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€47,651

Profit (Cash Flow)

€16,276

Cash on Cash Return

534.6%

Annual Revenue

€47,651

AirDNA projects €140/night at 76% occupancy ($38,813). Airbtics projects €179/night at 73% occupancy ($47,651). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 73% occupancy rate, €179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€26,073	€40,986	€61,966	€86,951
Occupancy	62%	77%	86%	94%
Nightly Rate	€112	€142	€193	€248

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loft adiacenze Bocconi, Porta Romana	€20,438	€161	34%	1	1	2	€20	❌	❌	✅	N / Y	⭐️ 5 (16)
Appartamento Beatrice - Affitti Brevi Italia	€57,039	€195	78%	1	1	1	€55	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Regina Milano in Crocetta	€69,487	€269	70%	1	2	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (4)
LA CASA COLORATA - two-room apartment (1-4 people)	€39,043	€148	72%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Studio D'Este Central Design Apt	€15,844	€90	44%	1	1	1	€31	❌	❌	❌	Y / N	⭐️ 4.5 (23)
Ultra Modern Loft in Porta Romana	€23,889	€78	80%	1	1	1	€44	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
[DUOMO] Full flat 5 minutes from Duomo	€33,548	€106	84%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Crocetta Moderno E Centrale Bilocale	€62,490	€190	86%	1	1	2	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
[Duomo-Centro-Navigli] Central, quite and safety	€35,515	€122	77%	1	1	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (58)
Luce Suit - your windows on the city Milano	€32,368	€105	81%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4 (17)
MokaMI- Cozy nest	€46,096	€133	92%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Attico Università Bocconi	€45,180	€155	77%	1	1	2	€55	❌	❌	❌	N / Y	⭐️ 5 (56)
Easylife - Comfort and style in Porta Romana	€40,483	€131	82%	1	1	1	€61	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Appartamento Via Brera ( Porta Romana 92 )	€66,265	€193	94%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Artpoint Open Space close to Duomo - Crocetta	€29,886	€96	82%	1	1	1	€41	❌	❌	✅	N / Y	⭐️ 4.5 (165)
Confortevole bilocale zona Bocconi/Porta Romana	€27,672	€85	84%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (68)
C23 - Premium apartment in Milan	€43,199	€203	56%	1	1	2	€70	❌	❌	❌	Y / N	⭐️ 5 (3)
Centralissimo nuovo elegante	€46,323	€248	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Casa Carla	€24,333	€66	96%	1	1	1	€59	❌	❌	❌	Y / Y	⭐️ 5 (64)
Incantevole Loft in centro - Corso Italia	€26,480	€93	76%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Accogliente bilocale vicino duomo	€40,900	€113	98%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
[Duomo Center] Two-room Design- Gym - Metro	€40,775	€132	82%	1	1	1	€57	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Terrazza con vista	€41,256	€200	53%	1	1	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cosy Ticinese Retreat: 1-bed Flat Near The Duomo	€32,447	€112	75%	1	1	2	€91	❌	❌	❌	Y / Y	⭐️ 4 (10)
Tres chic in the heart of Milan	€51,258	€184	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Design House with View in Crocetta/Quadronno	€50,227	€156	86%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Brand new studio flat downtown	€24,209	€142	46%	1	1	1	€40	❌	❌	✅	Y / Y	⭐️ 5 (18)
Casa Santa Sofia: Studio nel Cuore di Milano MM4	€68,079	€252	73%	1	1	2	€34	❌	❌	✅	N / Y	⭐️ 5 (12)
The Best Rent - One-bedroom apartment in Crocetta	€96,397	€270	94%	1	1	1	€141	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cozy Apartment Milan Duomo/Navigli/Bocconi	€32,288	€108	79%	1	1	1	€40	❌	❌	✅	Y / Y	⭐️ 5 (20)
Contempora Apartments - Porta Romana - Turandot	€31,593	€118	69%	1	1	31	€85	❌	❌	✅	Y / N	⭐️ 4.5 (3)
Contempora Apartments - Crocetta - Traviata	€42,274	€126	86%	1	1	31	€85	❌	❌	✅	Y / Y	⭐️ 4 (8)
Monolocale Centro, Crocetta	€18,902	€124	40%	1	1	3	€35	❌	❌	❌	Y / Y	⭐️ 0 (1)
Appartamento Piazza della Scala (Porta Romana 92)	€67,783	€185	100%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
[Crocetta M3] A/C - Duomo 3 min	€45,334	€194	64%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
MagnoliaApartments - 34 Vigentina Center	€30,197	€150	55%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Best Rent - Apartment in Crocetta	€40,860	€127	88%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Mondadori Apartment	€45,114	€142	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Small penthouse in central Milan!	€47,160	€234	55%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

534.55% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€16,275	€32,551	€48,826	€65,102	€81,377	€162,755	€488,267
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€16,275	€32,551	€48,826	€65,102	€81,377	€162,755	€488,267

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

534.55%

Payback Period Days

Return on Investment

534.55%

Via Quadronno Milano, Lombardia, 20122

1 bed • 1 bath • 2 guests

Monthly Rent

€47,651

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is €140/night at 76% occupancy.Projected nightly rate is €179/night at 73% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€43,924

Avg annual revenue

73%

Avg occupancy rate

€179

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

€50k

€85k

€125k

€16,276

Profit

Revenue

€47,651

Operating Expenses

€13,976

Operating Income

€33,676

Net Effective Rent

€17,400

Profit (Cash Flow)

€16,276

€3,045

Cash Investment

Renos & Furnishing

€2,952

Setup Costs

€93

Total

€3,045

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

534.55%

Payback Period Days