BNBCalc Short Term Rental Investment Analysis Via Vulcano, Sesto San Giovanni, Lombardia, 20099

1 bed • 1 bath • 1 guests • €200,000

BNB

Calc

Annual Revenue

€29,800

Profit (Cash Flow)

€5,505

Cap Rate

8.1%

Annual Revenue

€29,800

AirDNA projects €78/night at 60% occupancy ($17,028). Airbtics projects €88/night at 60% occupancy ($19,369). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 80% occupancy rate, €102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,338	€19,468	€30,957	€40,813
Occupancy	43%	63%	80%	88%
Nightly Rate	€69	€82	€102	€122

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ginevra Home	€25,996	€80	88%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (43)
Mya’s Home	€15,838	€96	45%	1	2	1	€0	❌	❌	✅	Y / Y	⭐️ 3.6 (4)
OR34 [Sesto San Giovanni] Bright House	€38,175	€118	85%	1	2	1	€52	❌	❌	✅	Y / Y	⭐️ 4.6 (18)
Appartamento in centro \| 5 min dalla Metro M1	€30,070	€91	86%	1	2	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (28)
L'edera profumata	€10,110	€61	43%	1	2	1	€51	❌	❌	❌	Y / Y	⭐️ 4.6 (20)
Aria Living Suite -Fast to Milan-	€42,647	€214	53%	1	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.2 (23)
La Terrazza su Monza Holiday House	€22,083	€75	80%	1	1	1	€5	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Sweet Home Sesto 1° Maggio	€17,520	€74	62%	1	1	1	€32	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Grazioso appartamento con parcheggio gratuito	€14,088	€56	64%	1	1	1	€52	❌	❌	❌	Y / N	⭐️ 4.6 (70)
Piacere e Relax a 20 minuti del Duomo.	€17,169	€104	43%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
Corte Della Filanda, Eco-design by MARTINI's Home	€14,698	€90	41%	1	1	1	€41	❌	❌	❌	N / Y	⭐️ 4.9 (63)
Elegant apartment - M1 Sesto Rondò	€19,111	€69	73%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Monolocale vicino metropolitana rossa	€9,385	€53	48%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (111)
Casa dei sogni 20 minuti dal Duomo MM1	€36,841	€134	72%	1	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Accogliente monolocale in villa	€11,529	€32	95%	1	1	1	€21	❌	❌	❌	N / N	⭐️ 4.8 (176)
Skyscraper 11	€23,985	€80	80%	1	1	2	€26	❌	❌	✅	N / Y	⭐️ 4.6 (34)
Splendido e luminoso appartamento con terrazzo	€24,465	€79	83%	1	1	2	€47	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Il Nido di Sesto	€24,887	€110	58%	1	1	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (51)
Alexander, tranquillissimo, reminiscenze storiche	€14,788	€62	65%	1	2	28	€52	❌	❌	✅	Y / Y	⭐️ 4.2 (11)
Bilocale in casa di ringhiera	€14,495	€75	52%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
Sandrino's House CIN It015081C2DFWNZN6D	€19,917	€72	75%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (108)
[DUOMO-SestoM1] Relax Martini Loft Wi-Fi & Netflix	€14,651	€121	32%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa Patty	€14,510	€85	45%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Bilocale 7 a pochi passi da Milano	€24,580	€116	57%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.3 (4)
Appartamento in villetta con parcheggio gratuito	€17,029	€51	87%	1	1	1	€52	❌	❌	❌	Y / N	⭐️ 4.8 (55)
LAURA HOME'S - apartment in the center	€16,501	€62	70%	1	1	2	€48	❌	❌	✅	N / Y	⭐️ 4.8 (20)
Delizioso appartamento a Sest S.G. metro	€9,542	€74	31%	1	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Crystal Domus	€30,395	€102	78%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (10)
Small, smart, well served apartment close to Milan	€12,320	€69	41%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Casa 2minuti dalla metropolitana	€20,659	€59	92%	1	1	1	€26	❌	❌	✅	N / N	⭐️ 4.8 (51)
Nice apartment, very closed to Multimedica	€16,649	€96	46%	1	1	2	€42	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Luxury Denise	€28,454	€85	92%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
квартира люкс в Милане	€21,770	€86	64%	1	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Relax House with terrace and hydromassage	€22,462	€70	83%	1	1	1	€37	✅	✅	✅	N / Y	⭐️ 4.9 (96)
La Perla	€15,230	€99	42%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Appartmento a Sesto San Giovanni	€25,362	€75	89%	1	0	1	€26	❌	❌	❌	N / Y	⭐️ 4.9 (40)

Return Metrics

11.21% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,505	€11,010	€16,516	€22,021	€27,527	€55,054	€165,162
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€211,505	€223,190	€235,061	€247,123	€259,381	€323,837	€650,615

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.21%

Cap Rate

8.08%

Return on Investment

29.17%

Via Vulcano Sesto San Giovanni, Lombardia, 20099

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€5,505

Annual Profit

8.1%

Cap Rate

11.2%

Cash on Cash

€29,800

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €78/night at 60% occupancy.Projected nightly rate is €88/night at 60% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€19,499

Avg annual revenue

60%

Avg occupancy rate

€89

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

€20k

€30k

€45k

€5,505

Profit

Revenue

€29,800

Operating Expenses

€13,628

Operating Income

€16,172

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€5,505

€49,097

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€3,097

Closing Costs

€6,000

Total

€49,097

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.21%

Cap Rate

8.08%

Return on Investment

29.17%