BNBCalc Short Term Rental Investment Analysis Via Sesto S. Giovanni, Milano, Lombardia, 20126

1 bed • 1 bath • 4 guests • €100

BNB

Calc

Annual Revenue

€27,552

Profit (Cash Flow)

€14,967

Cap Rate

14972.2%

Annual Revenue

€27,552

AirDNA projects €98/night at 64% occupancy ($22,832). Airbtics projects €109/night at 69% occupancy ($27,551). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, €109 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,225	€25,841	€36,441	€49,384
Occupancy	62%	70%	81%	90%
Nightly Rate	€87	€98	€119	€145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Milano Apt. n. 5	€26,437	€82	84%	1	1	1	€34	❌	❌	❌	N / N	⭐️ 4.5 (18)
Pirelli 28.	€39,947	€125	87%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (48)
ATTICO Milano-BICOCCA	€26,909	€99	69%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 5 (167)
E-Bicocca	€15,426	€88	45%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Loft Milano	€39,376	€124	87%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (98)
[Milano-M1] Rock House	€49,251	€194	68%	1	1	2	€54	❌	❌	❌	Y / Y	⭐️ 5 (4)
La casa di Rossella: a 5 minuti dalla Metro	€29,344	€83	93%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (62)
Flo House appartamento Università Bicocca	€25,192	€82	81%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (47)
Lofty loft - Chiese	€15,763	€71	58%	1	1	2	€39	❌	❌	❌	Y / Y	⭐️ 3.5 (23)
Elegante e accogliente per vivere Milano	€27,265	€99	73%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (35)
12° Piano Torre Diamante - 72	€23,549	€92	64%	1	1	1	€55	❌	❌	✅	Y / N	⭐️ 4.5 (46)
Guest Planet - Zona Bicocca intero appartamento	€26,819	€89	79%	1	1	2	€77	❌	❌	❌	Y / N	⭐️ 0 (2)
Apartament in Milan - Bicocca Near university	€22,121	€87	64%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 5 (232)
12° Piano Torre Diamante - 67	€28,563	€98	76%	1	1	1	€46	❌	❌	✅	Y / N	⭐️ 5 (62)
Tulipan - BHome	€22,045	€137	42%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (16)
Bicocca Flat F	€36,026	€108	90%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Bicocca Flat B	€33,215	€91	97%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (25)
YourHome Bicocca -Private Parking A-C Wifi 20 minu	€53,123	€184	78%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
Bilocale luminoso con terrazza	€38,831	€137	77%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (21)
Guest Planet - Living Fortezza 27!	€30,443	€107	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Bilocale Superior Bicocca - Metro Rossa	€29,845	€142	57%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (25)
NUOVO D-Bicocca	€22,412	€89	65%	1	1	1	€55	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Bicocca Flat A	€30,053	€90	89%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (116)
[Luxury and Quiet] Cozy Loft Milano	€28,998	€118	65%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 5 (22)
The Flow Apartment	€22,885	€91	67%	1	1	3	€24	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Advanced-B&B (a pochi secondi da metro M1)	€23,614	€65	100%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (121)
[Design House] A/C WIFI 20 minutes from DUOMO	€22,826	€104	56%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (50)
Appartamento Milano Infinite Dreams: 1 min MM1	€29,560	€82	96%	1	1.5	2	€39	❌	❌	❌	Y / Y	⭐️ 5 (78)
DreamCatcher Apartment	€28,943	€93	82%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 5 (6)
[The CLASSIC]Modern flat in MiLANO	€28,793	€198	38%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (30)
[1 min walking to Metro M1] Le Suites Moderne	€26,762	€99	71%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (9)
Ottos House	€17,530	€86	55%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Splendida terrazza su Arcimboldi - Milano Bicocca	€37,367	€122	78%	1	1	1	€125	❌	❌	❌	Y / Y	⭐️ 5 (16)
Appartamento Villa S. Giovanni	€11,988	€74	41%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Living Fortezza 27!	€26,099	€98	68%	1	1	2	€91	❌	❌	❌	Y / Y	⭐️ 5 (3)
[1 min walking from Metro M1] The Basement	€29,961	€103	78%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Apartment - Milan	€14,768	€116	34%	1	1	3	€10	❌	❌	❌	N / Y	⭐️ 4.5 (2)
Attico Deluxe zona Bicocca	€70,880	€276	70%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 0 (2)
Cozy and Clean apartment with best access	€19,784	€78	69%	1	1	2	€10	❌	❌	✅	Y / Y	⭐️ 4.6 (5)

Return Metrics

519.72% 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)	€14,966	€29,933	€44,900	€59,867	€74,834	€149,668	€449,005
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€79	€79	€79	€79	€79	€79	€79
Down Payment	€20	€20	€20	€20	€20	€20	€20
Property Appreciation	€3	€6	€9	€12	€15	€34	€142
Total Return	€15,069	€30,039	€45,009	€59,979	€74,950	€149,802	€449,248

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

519.72%

Cap Rate

14,972.17%

Return on Investment

519.87%

Via Sesto S. Giovanni Milano, Lombardia, 20126

1 bed • 1 bath • 4 guests

Purchase Price

135370

Airbnb Investor Score

€14,966

Annual Profit

14972.2%

Cap Rate

519.7%

Cash on Cash

€27,552

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €98/night at 64% occupancy.Projected nightly rate is €109/night at 69% occupancy.

Occupancy Rate

Top 56% 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.

€28,538

Avg annual revenue

69%

Avg occupancy rate

€109

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

€30k

€50k

€70k

€14,967

Profit

Revenue

€27,552

Operating Expenses

€12,580

Operating Income

€14,972

Mortgage & Taxes

€5

Profit (Cash Flow)

€14,967

€2,880

Cash Investment

Down Payment

€20

Renos & Furnishing

€2,857

Closing Costs

€3

Total

€2,880

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

519.72%

Cap Rate

14,972.17%

Return on Investment

519.87%