BNBCalc Short Term Rental Rental Arbitrage Analysis Via Sebino, Milano, Lombardia, 20137

1 bed • 1 bath • 3 guests • €0

BNB

Calc

Annual Revenue

€28,846

Profit (Cash Flow)

€4,730

Cash on Cash Return

151.7%

Annual Revenue

€28,846

AirDNA projects €87/night at 74% occupancy ($23,575). Airbtics projects €113/night at 70% occupancy ($28,845). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 70% occupancy rate, €113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,843	€25,111	€38,560	€51,616
Occupancy	60%	71%	82%	87%
Nightly Rate	€80	€95	€125	€158

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy and Elegant studio - Monolocale Milano	€20,897	€68	82%	1	1	1	€15	❌	❌	✅	N / Y	⭐️ 4.7 (648)
Moderno appartamento in Milano, a 2,7 km Duomo	€26,443	€90	77%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 5 (153)
[DUOMO 10 mins by Metro] with private terrace	€39,669	€155	67%	1	1	1	€55	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Sunrise 6 a 15 min Duomo	€57,085	€210	73%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Monolocale 5. piano con balcone zona Porta Romana	€23,970	€80	81%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.2 (48)
Your urban glamour flat in Milan	€55,503	€215	70%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (7)
Fully equipped small apartment in the central area	€23,606	€88	72%	1	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (65)
[IHost Apartment] - Val Strona 2	€34,572	€129	69%	1	1	2	€92	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Cosy apartment near city center	€19,982	€80	68%	1	1	3	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Renting cute loft in Milan	€11,588	€66	43%	1	1	4	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
NEW flat	€24,558	€80	83%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 4.5 (57)
luce e relax	€20,039	€100	54%	1	1	3	€26	❌	❌	❌	N / Y	⭐️ 4.8 (158)
Simonetta's Apartment in Porta Vittoria	€18,188	€64	76%	1	1	2	€59	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
The Jungle Milano	€22,681	€88	70%	1	1	3	€10	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Cozy flat in Milan	€18,169	€113	44%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (16)
Cozy two-room apartment in Porta Romana	€27,540	€80	90%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Sebino18- Design Apartment Suite	€24,152	€110	60%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
La Dolce Vita	€27,460	€95	79%	1	1	7	€21	❌	❌	❌	Y / Y	⭐️ 5 (88)
Comodo monolocale	€23,483	€91	70%	1	1	2	€10	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
La casa di Antonia 1	€26,772	€178	38%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 4 (2)
Confortevole monolocale in Milano	€15,592	€44	97%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (179)
Bright and Quiet home with Terrace - M3 Lodi 10min	€40,772	€156	69%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Cozy flat in Milan, ideal for remote workers	€22,842	€100	61%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 5 (18)
Studio Mattiocco: (20 min dal Duomo)	€15,701	€90	46%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Gressoney 6-sx - Monolocale Cool	€32,230	€102	86%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (1)
Appartamento	€34,353	€95	99%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 5 (8)
Mansarda romantica Milano sud	€17,142	€64	71%	1	1	3	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Cosy light apartment	€22,050	€85	69%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (25)
Sebino Guest House	€38,729	€137	75%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Bright Two-Room Apartment	€22,798	€73	83%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Quite, Nice View Central Apartment	€19,651	€62	87%	1	1	1	€10	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Sky garden apartment	€29,206	€134	57%	1	1	3	€41	❌	❌	❌	Y / Y	⭐️ 5 (1)
Tito Livio 35 - Monolocale Cool	€30,817	€101	83%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 5 (5)
Stylish apartment 3km from Duomo	€27,611	€103	73%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.6 (5)
Chiara´apartment porta Vittoria	€38,033	€118	86%	1	1	2	€76	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Brand New Milano 2pax Wifi- via Nicastro	€40,266	€145	73%	1	1	1	€83	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Oasi Urbana a Milano: Piazza Insubria	€88,129	€445	53%	1	1	1	€134	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Lo stile nordico a Milano!	€17,273	€124	38%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa di zia Maria	€11,700	€72	40%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 0 (5)
Diana Studio	€30,901	€90	92%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (59)

Return Metrics

151.73% 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)	€4,730	€9,460	€14,190	€18,921	€23,651	€47,302	€141,907
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	€4,730	€9,460	€14,190	€18,921	€23,651	€47,302	€141,907

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

151.73%

Payback Period Days

240

Return on Investment

151.73%

Via Sebino Milano, Lombardia, 20137

1 bed • 1 bath • 3 guests

Monthly Rent

€28,846

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €87/night at 74% occupancy.Projected nightly rate is €113/night at 70% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€27,617

Avg annual revenue

69%

Avg occupancy rate

€111

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

€35k

€60k

€90k

€4,730

Profit

Revenue

€28,846

Operating Expenses

€12,116

Operating Income

€16,730

Net Effective Rent

€12,000

Profit (Cash Flow)

€4,730

€3,117

Cash Investment

Renos & Furnishing

€3,023

Setup Costs

€95

Total

€3,117

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

151.73%

Payback Period Days

240