BNBCalc Short Term Rental Investment Analysis Via Vodice, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 2 guests • $260,000

BNB

Calc

Annual Revenue

$33,770

Profit (Cash Flow)

$5,533

Cap Rate

7.5%

Annual Revenue

$33,770

AirDNA projects $124/night at 59% occupancy ($26,721). Airbtics projects $134/night at 69% occupancy ($33,770). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 69% occupancy rate, $134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,021	$29,627	$44,859	$67,200
Occupancy	61%	69%	79%	89%
Nightly Rate	$93	$115	$152	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bilocale per visitare la città,concerti e partite	$17,536	$93	50%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (129)
LittleSuite Ippodromo/Sansiro/CityLife	$47,259	$201	63%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (44)
Bilocale San Siro Fiera CityLife	$45,849	$176	70%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (56)
[City Life Fiera/Stadio San Siro] Loft delle Arti	$27,115	$102	70%	1	1	1	$49	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Relstay Amendola \| Single Room with Large Bed	$33,749	$139	64%	1	1	1	$31	❌	❌	❌	N / Y	⭐️ 5 (53)
Relstay Amendola \| Double Room with Mezzanine	$52,258	$193	72%	1	1	1	$31	❌	❌	❌	N / Y	⭐️ 5 (35)
( M1 Lotto ) Gavirate House WI-FI super veloce	$25,040	$113	58%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
MM Segesta Apartment Clinico San Siro	$30,422	$86	92%	1	1	1	$52	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Splendido appartamento citylife	$36,454	$120	83%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
A CASA DI ARA: Studio 2 minutes from the subway	$22,648	$75	80%	1	1	1	$22	❌	❌	✅	N / Y	⭐️ 4.5 (115)
San Siro12 - Design Bilo with Balcony	$33,446	$95	96%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (175)
San Siro Stadium \| Free Parking, Kids-friendly	$25,178	$128	50%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (42)
Amazing Flat with Terrace	$37,219	$152	64%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (24)
Vodice 13-Silent & Bright Suite	$29,491	$81	99%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.5 (118)
Cozy Sunset Home – tra CityLife e San Siro	$60,207	$237	69%	1	1	1	$27	❌	❌	✅	Y / Y	⭐️ 5 (17)
Appartamento, silenzioso, garage	$15,239	$105	38%	1	1	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (17)
Primopiano - Vodice	$101,062	$287	96%	1	1	2	$33	❌	❌	❌	Y / Y	⭐️ 3 (3)
Bilocale San Siro Citylife - House Lab Milan	$23,629	$98	64%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (18)
Milano Classic Apartment, CityLife, SanSiro, Fiera	$41,502	$144	78%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (25)
VivimiHome - Bilo a 5 min da San Siro con Garage	$48,287	$167	79%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Flat 10 min San Siro Stadium - City Life + Terrace	$27,978	$108	68%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (39)
Design Apartment zona Fiera, San Siro, City Life	$27,321	$119	62%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (127)
EDITH HOME CityLife	$11,286	$51	55%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 4.4 (204)
Elegant Apartment City Life view, Fiera, San Siro	$40,139	$138	79%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (153)
YiD cozy apartment on Fiera hub	$17,934	$100	49%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Piazzale Brescia- Cosy Apt with Balcony	$23,131	$79	80%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
LottoSuite \| Expo,Fiera,Sole24,MiCo	$17,122	$67	68%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 3.9 (30)
Nuovo e moderno bilocale in zona Lotto/City Life	$29,309	$154	52%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Arquè - Milano	$17,134	$109	41%	1	1	2	$33	❌	❌	❌	Y / N	⭐️ 5 (4)
City Life Milano \| Luxury Suite	$34,301	$142	66%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Imaginhouse welcomes you to Milano	$21,415	$94	61%	1	1	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (24)
Margherita’s home	$62,366	$213	80%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Modern Home Metro access - 5min San Siro Stadio	$51,382	$176	79%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (27)
10min Stadium-two room/reserved parking-Near Duomo	$23,322	$118	54%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Splendido bilocale tra city-life e San siro	$41,696	$128	89%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
A step in the '50s - modern & minimal 90mq flat	$19,193	$76	69%	1	1	6	$43	❌	❌	✅	Y / N	⭐️ 4.7 (8)
Bilocale San Siro-Fiera/City Life M5 Lilla Segesta	$104,042	$437	64%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Appartamento vicino allo Stadio di San Siro	$22,183	$86	69%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (19)
Contempora Apartments bilocale Pagliano 46	$31,290	$107	74%	1	1	31	$70	❌	❌	❌	Y / N	⭐️ 4.5 (8)
Milan City Fair - Top 8° floor Apartment, 55 sqm	$26,406	$92	76%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (10)

Return Metrics

8.78% 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)	$5,533	$11,066	$16,600	$22,133	$27,667	$55,334	$166,002
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$207,999	$207,999	$207,999	$207,999	$207,999	$207,999	$207,999
Down Payment	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000
Property Appreciation	$7,800	$15,834	$24,109	$32,632	$41,411	$89,418	$371,088
Total Return	$273,333	$286,900	$300,709	$314,765	$329,078	$404,752	$797,090

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.78%

Cap Rate

7.46%

Return on Investment

26.98%

Via Vodice Milano, Lombardia

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

$5,533

Annual Profit

7.5%

Cap Rate

8.8%

Cash on Cash

$33,770

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $124/night at 59% occupancy.Projected nightly rate is $134/night at 69% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$35,063

Avg annual revenue

69%

Avg occupancy rate

$134

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

$105k

$5,533

Profit

Revenue

$33,770

Operating Expenses

$14,371

Operating Income

$19,400

Mortgage & Taxes

$13,866

Profit (Cash Flow)

$5,533

$62,988

Cash Investment

Down Payment

$52,000

Renos & Furnishing

$3,188

Closing Costs

$7,800

Total

$62,988

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.78%

Cap Rate

7.46%

Return on Investment

26.98%