BNBCalc Short Term Rental Investment Analysis Via Tito Vignoli, 44, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 2 guests • €160,000

BNB

Calc

Annual Revenue

€39,698

Profit (Cash Flow)

€23,879

Cap Rate

15.7%

Annual Revenue

€39,698

AirDNA projects €99/night at 58% occupancy ($20,992). Airbtics projects €113/night at 62% occupancy ($25,490). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 79% occupancy rate, €138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,963	€26,923	€40,650	€50,661
Occupancy	45%	66%	79%	87%
Nightly Rate	€83	€109	€138	€155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Welcome to our Secret Caveau 20 min to Duomo	€25,138	€158	42%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Beautuful modern, new & elegant apartment	€41,391	€170	66%	1	1	1	€18	❌	✅	❌	Y / Y	⭐️ 4.8 (69)
Cozy studio flat, modern & stylish	€12,085	€85	39%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (109)
Delizioso, silenzioso e pulito	€39,224	€136	79%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4 (6)
Spacious apartment with 90sqm terrace - Solari	€51,918	€187	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
[Navigli] Barbie Secret Caveau	€16,488	€105	42%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (11)
Red Studio	€21,239	€59	90%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.4 (37)
Paco&Carol - Monolocale Green	€19,057	€79	66%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.9 (94)
(M4 Tolstoj ) Casa Milano vicino Navigli e Duomo	€28,006	€117	63%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
Vignoli, 30 - Bilocale comodo e tranquillo	€27,215	€111	63%	1	1	1	€78	❌	❌	✅	Y / Y	⭐️ 4 (4)
Paco&Carol - Monolocale Pink	€18,413	€80	63%	1	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.8 (115)
Alessia's Flat Lorenteggio	€22,603	€72	81%	1	1	2	€46	❌	❌	✅	Y / Y	⭐️ 4.2 (28)
Savona District Comfy APT x3	€28,118	€86	87%	1	1	1	€56	❌	❌	❌	Y / Y	⭐️ 3.9 (33)
Casa Laura - Design balcony apt. Tortona/Solari	€15,015	€87	45%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Great for 3 people, 5 min. to Navigli/Tortona	€19,745	€77	69%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.7 (126)
La casa di Gabri	€24,854	€92	72%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (27)
Lovely apartment / Tortona area - Navigli	€29,272	€107	73%	1	1	4	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Milano Modern Home	€37,820	€151	67%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Milano Syle.	€47,515	€139	93%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (6)
Bright Flat - Piazza Napoli	€16,488	€78	55%	1	1	2	€41	❌	❌	❌	N / Y	⭐️ 4.8 (15)
Lovely and cozy flat in Design/Fashion district	€30,094	€92	88%	1	1	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (49)
Fuorisalone Apartment	€41,769	€144	76%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (44)
Stor luftig lägenhet i Milano	€38,791	€131	81%	1	2	1	€0	❌	❌	❌	Y / N	⭐️ 4 (17)
Bright Penthouse \| Fashion & Design District	€42,910	€139	84%	1	1	5	€52	❌	❌	✅	Y / Y	⭐️ 5 (18)
NEW! The Blue Bubble Apartment Milano	€19,175	€86	59%	1	1	4	€57	❌	❌	❌	Y / Y	⭐️ 5 (17)
luminoso monolocale Milano	€27,302	€75	98%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (52)
Pink Lover in Milan	€29,522	€153	51%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 5 (3)
Barbie Secret Caveau Navigli	€15,846	€119	35%	1	1	1	€63	❌	❌	❌	Y / Y	⭐️ 5 (2)
Accogliente app zona giambellin	€11,793	€69	45%	1	1	1	€21	❌	❌	❌	Y / N	⭐️ 4.3 (19)
Refugio del artista - Tortona Distrit	€17,036	€138	33%	1	1	2	€46	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Creative Tiny Loft - Navigli	€24,509	€77	87%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Brand new apartment with 40m2 terrace - Solari	€39,418	€117	87%	1	1	2	€84	❌	❌	❌	Y / Y	⭐️ 5 (34)
Picasso House \| Tortona District	€25,001	€137	50%	1	2	2	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Casa Loren - Self Check-in	€38,400	€155	66%	1	1	2	€63	❌	❌	✅	Y / Y	⭐️ 5 (19)
Stylish Loft with Terrace in the Heart of Milan!	€30,044	€112	72%	1	1	3	€21	❌	❌	✅	Y / Y	⭐️ 5 (19)
Cozy apartment to 20 minut to DOUMO	€8,934	€41	59%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Navigli Barbie House	€14,559	€104	35%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 3.5 (2)

Return Metrics

59.89% 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)	€23,878	€47,757	€71,636	€95,515	€119,394	€238,789	€716,367
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€128,000	€128,000	€128,000	€128,000	€128,000	€128,000	€128,000
Down Payment	€32,000	€32,000	€32,000	€32,000	€32,000	€32,000	€32,000
Property Appreciation	€4,800	€9,744	€14,836	€20,081	€25,483	€55,026	€228,361
Total Return	€188,678	€217,501	€246,473	€275,597	€304,878	€453,815	€1,104,729

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.89%

Cap Rate

15.67%

Return on Investment

78.63%

44 Via Tito Vignoli Milano, Lombardia, 20146

1 bed • 1 bath • 2 guests

Purchase Price

272

Airbnb Investor Score

€17,403

Annual Profit

15.7%

Cap Rate

59.9%

Cash on Cash

€39,698

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €99/night at 58% occupancy ($20,992.71). Airbtics projects €113/night at 62% occupancy ($25,490).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€26,031

Avg annual revenue

62%

Avg occupancy rate

€113

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

€5k

€20k

€35k

€55k

€23,879

Profit

Revenue

€39,698

Operating Expenses

€14,619

Operating Income

€25,079

Mortgage & Taxes

€1,200

Profit (Cash Flow)

€23,879

€35,067

Cash Investment

Down Payment

€32,000

Renos & Furnishing

€3,067

Total

€35,067

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

59.89%

Cap Rate

15.67%

Return on Investment

78.63%