BNBCalc Short Term Rental Investment Analysis Via Sigieri, Milano, Lombardia,

1 bed • 1 bath • 4 guests • $320,000

BNB

Calc

Annual Revenue

$39,191

Profit (Cash Flow)

$7,158

Cap Rate

7.6%

Annual Revenue

$39,191

AirDNA projects $127/night at 63% occupancy ($29,223). Airbtics projects $145/night at 74% occupancy ($39,190). 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	$25,512	$36,528	$52,665	$78,383
Occupancy	62%	76%	88%	92%
Nightly Rate	$111	$128	$159	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Porta Romana-Duomo] Design Rooftop with Terrace	$43,922	$132	88%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (217)
Downtown Milano Loft	$27,176	$165	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Accogliente loft a 10 minuti dal Duomo	$20,183	$113	48%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 5 (26)
VivimiHome- Elegante app a 10 minuti dal Duomo	$74,911	$240	83%	1	1.5	1	$54	❌	❌	✅	Y / Y	⭐️ 5 (98)
Monolocale vicino Porta Romana	$27,746	$133	57%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
LibiaPrimavera: elegante accogliente porta romana	$38,097	$132	76%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (103)
LibiaAutunno new modern cool in porta romana	$31,152	$128	63%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (32)
PrimoPiano - Muratori	$73,600	$205	97%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
[Porta Romana 80MQ] Luminoso Luxury Duomo a 10 min	$42,376	$128	88%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 5 (43)
Cosy Home - Porta Romana M3	$35,656	$113	82%	1	1	1	$108	❌	❌	❌	Y / Y	⭐️ 5 (37)
Italianway - Tiraboschi 4	$35,118	$120	76%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 3.6 (4)
Beautiful open space with terrace	$26,829	$95	72%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (202)
ComeCasa Colorful Apartment in Porta Romana	$33,441	$115	76%	1	1	1	$49	❌	❌	✅	Y / Y	⭐️ 5 (10)
Libia Flexyrent A.C. WiFi.	$45,680	$246	48%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (12)
Pierlombardo 23: Porta Romana Elegance & Relax	$34,686	$112	81%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (41)
Porta Romana_Casa Ruggia (Milano Center)	$39,703	$120	89%	1	1	2	$33	❌	❌	❌	Y / Y	⭐️ 5 (43)
Moonlight Loft36	$20,740	$110	49%	1	1	1	$44	❌	❌	✅	Y / Y	⭐️ 4.5 (107)
Milan center apartment Studios 102 - Porta Romana	$46,346	$134	94%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (6)
Renovated big studio apartment Giovanni	$26,945	$79	90%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (52)
Friuli, 24 - Moderno, accogliente in Porta Romana	$36,404	$123	77%	1	1	1	$97	❌	❌	❌	Y / Y	⭐️ 4 (24)
Casa Cadrega \| City Center, 5 Min to Metro	$48,419	$157	82%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (110)
Monolocale con cucina a vista	$35,875	$169	58%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Delizioso Appartamento a Milano: U29	$23,701	$98	65%	1	1.5	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (83)
Italianway - Tiraboschi 1	$27,250	$103	65%	1	1	1	$88	❌	❌	❌	Y / Y	⭐️ 2 (1)
Elegant Apartment in Porta Romana - Tiraboschi	$79,755	$351	60%	1	1	1	$134	❌	❌	❌	Y / Y	⭐️ 5 (2)
Chic Milano: Appartamento nel Cuore della Città	$50,690	$181	75%	1	1	31	$54	❌	❌	✅	Y / Y	⭐️ 5 (30)
Appartamento - Luxury Suite - Porta Romana	$63,452	$188	92%	1	1	5	$22	❌	❌	❌	Y / Y	⭐️ 5 (27)
"Safilu 1" bilocale in centro	$21,519	$116	49%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (62)
Lovely 1-bedroom condo in a good area in Milan	$34,556	$104	90%	1	1	3	$22	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Rooftop Duplex with Terrace in the hearth of Milan	$39,788	$121	89%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Monolocale nuovo zona centrale	$28,676	$92	84%	1	1	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (29)
Italianway - Lazzaro Papi 14 B	$52,602	$150	93%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (8)
Studio in Porta Romana	$23,556	$96	65%	1	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Monolocale con vista	$12,058	$42	75%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Studio Tiraboschi Porta Romana	$24,890	$108	62%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (1)
Porta Romana a colori	$43,101	$128	92%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (5)
Roman Memory	$50,293	$151	91%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Monolocale mansardato	$64,518	$226	78%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Central Milan Apartment	$35,860	$138	71%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (17)
[Parking + Balcony] Cozy Apartment	$67,818	$354	52%	1	1	1	$33	❌	✅	❌	Y / Y	⭐️ 4.7 (5)

Return Metrics

9.32% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,157	$14,315	$21,472	$28,630	$35,787	$71,575	$214,725
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$255,999	$255,999	$255,999	$255,999	$255,999	$255,999	$255,999
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$336,757	$353,803	$371,145	$388,792	$406,755	$501,628	$991,449

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.32%

Cap Rate

7.56%

Return on Investment

27.69%

Via Sigieri Milano, Lombardia

1 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

$7,157

Annual Profit

7.6%

Cap Rate

9.3%

Cash on Cash

$39,191

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $127/night at 63% occupancy.Projected nightly rate is $145/night at 74% 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.

$39,727

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

$35k

$55k

$80k

$7,158

Profit

Revenue

$39,191

Operating Expenses

$14,967

Operating Income

$24,224

Mortgage & Taxes

$17,066

Profit (Cash Flow)

$7,158

$76,788

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$3,188

Closing Costs

$9,600

Total

$76,788

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.32%

Cap Rate

7.56%

Return on Investment

27.69%