BNBCalc Short Term Rental Rental Arbitrage Analysis Via Valassina, Milano, Lombardia, 20159

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$40,016

Profit (Cash Flow)

$2,182

Cash on Cash Return

45.6%

Annual Revenue

$40,016

AirDNA projects $154/night at 66% occupancy ($37,123). Airbtics projects $166/night at 66% occupancy ($40,016). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 66% occupancy rate, $166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,582	$34,785	$57,173	$78,343
Occupancy	49%	68%	85%	94%
Nightly Rate	$124	$137	$181	$224

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spazioso Loft Imbonati6	$38,100	$125	81%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4 (39)
Obeliscus Dom Milano	$41,943	$120	94%	2	1	2	$41	❌	❌	❌	Y / Y	⭐️ 5 (108)
Casa del Fumetto con terrazzo (Maciachini M3)	$25,173	$81	82%	2	1	1	$41	❌	❌	❌	Y / Y	⭐️ 4.5 (200)
Nice Design Attic-Next to Metro 3	$24,966	$120	54%	2	2	2	$65	❌	✅	❌	Y / Y	⭐️ 5 (200)
Harry Potter House - 10 min to Centrale	$53,521	$212	68%	2	1	1	$87	❌	❌	✅	Y / Y	⭐️ 5 (3)
VALASSINA35 - Design Two Bedroom Apt.	$32,651	$96	92%	2	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (170)
The House of Dandelions - Duomo in 15 min	$59,521	$206	77%	2	1	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (93)
Greta's Home a 15 minuti dal duomo	$61,961	$174	96%	2	2	1	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Residenze Niguarda E	$39,739	$109	96%	2	1	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Ceramist Place	$27,036	$125	58%	2	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (56)
Michael’s apartment 2 BR	$25,724	$137	49%	2	1	1	$108	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Chic Loft near Isola – 2 minutes from the metro	$22,341	$74	78%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Isola appartamento con giardino vicino centro	$29,583	$137	59%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Bella Zia- Confort and Panoramic	$26,356	$159	45%	2	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Future Apartments - Deluxe	$47,047	$146	86%	2	1	3	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (94)
Isola e Niguarda-spazioso appartamento con balcone	$36,312	$233	41%	2	1	2	$53	❌	❌	❌	Y / Y	⭐️ 0 (2)
Fiuggi - cozy 2 br apt by halldis	$64,920	$205	85%	2	1	1	$143	❌	❌	❌	Y / Y	⭐️ 0 (2)
The Best Rent - Apartment in Maciachini district	$57,456	$147	98%	2	1	1	$215	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Fiuggi apartment	$26,266	$139	47%	2	2	2	$74	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Esmerald Home Isola/Garibaldi	$34,301	$132	71%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Casa da Suite Isola	$46,205	$202	60%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (1)
Bellissima casa con terrazzo e parcheggio	$35,856	$101	97%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Maciachini flat for groups	$42,171	$146	78%	2	1	1	$76	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury apartment - Valassina 45	$21,785	$124	48%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Appartamento di design con terrazzo a 2 min da MM3	$32,829	$130	69%	2	1.5	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (17)
The Best Rent - Flat near Maciachini metro station	$56,241	$164	88%	2	1	1	$215	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Lovely family-flat right by metro line Maciachini	$42,953	$285	35%	2	2	4	$162	❌	❌	✅	Y / N	⭐️ 5 (2)
Casa da Suite Isola	$24,385	$125	49%	2	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.2 (79)
TRILOCALE/ 3 rooms apartment 10 minutes from DUOMO	$23,424	$128	50%	2	1	3	$59	❌	❌	❌	Y / N	⭐️ 4.5 (54)
Easylife - Spacious apartment in Maciachini area	$28,536	$129	56%	2	1	31	$86	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Casa da Suite Veglia	$53,464	$166	88%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3.6 (11)
Flat for 7 - 2 min to Maciachini	$25,650	$131	50%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (0)
OvEr ThE ToP - FrEe PaRKiNg -GaRaGe	$37,094	$117	84%	2	2	2	$33	❌	❌	❌	Y / N	⭐️ 5 (6)
HomeLovers Two Quite Room Apt Isola Yellow Metro	$37,584	$130	79%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Bella Zia - Confort and Panoramic Flat	$40,850	$120	93%	2	1	2	$11	❌	❌	✅	Y / Y	⭐️ 4.6 (87)
Flat for 7 - Maciachini M3	$44,274	$224	54%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luminoso appartamento a Milano	$99,304	$432	62%	2	1	3	$54	❌	❌	❌	N / N	⭐️ 0 (1)

Return Metrics

45.57% 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)	$2,182	$4,364	$6,547	$8,729	$10,911	$21,823	$65,470
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	$2,182	$4,364	$6,547	$8,729	$10,911	$21,823	$65,470

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.57%

Payback Period Days

801

Return on Investment

45.57%

Via Valassina Milano, Lombardia, 20159

2 bed • 1 bath • 6 guests

Monthly Rent

$40,016

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $154/night at 66% occupancy.Projected nightly rate is $166/night at 66% occupancy.

Occupancy Rate

Top 51% 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.

$38,287

Avg annual revenue

66%

Avg occupancy rate

$166

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

$40k

$70k

$100k

$2,182

Profit

Revenue

$40,016

Operating Expenses

$13,834

Operating Income

$26,182

Net Effective Rent

$24,000

Profit (Cash Flow)

$2,182

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

45.57%

Payback Period Days

801