BNBCalc Short Term Rental Rental Arbitrage Analysis Viale Corsica, 59, Milan, Metropolitan City of Milan, Italy

2 bed • 3 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€37,141

Profit (Cash Flow)

-€483

Cash on Cash Return

-10.6%

Annual Revenue

€37,141

AirDNA projects €149/night at 62% occupancy ($33,834). Airbtics projects €143/night at 71% occupancy ($37,141). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 71% occupancy rate, €143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,009	€37,912	€53,735	€66,355
Occupancy	64%	70%	82%	93%
Nightly Rate	€111	€142	€172	€187

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Harry Potter's Magic House [Linate - Città Studi]	€94,521	€284	91%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Milano 13 - Emmaus Apartment next to city center	€40,770	€125	86%	2	1	2	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Attic with terrace close to subway and citycenter	€22,664	€182	34%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Casa graziosa in Forlanini	€32,953	€116	75%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (56)
Luxury and Stylish Place for Families and Friends	€31,691	€104	82%	2	2	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (23)
Sismondi Top APT CittàStudi-Linate-Close Center	€33,229	€144	63%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Italianway - Zanella 10	€36,166	€161	58%	2	2	1	€91	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Luminoso APT in Milano Città Studi - 2 Balconi	€41,561	€125	87%	2	1	2	€69	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
[Duomo - Porta Vittoria] Free WiFi & A/C	€16,839	€94	47%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (36)
Brasa's Home - [Duomo in 10 minutes]	€36,973	€148	64%	2	1	1	€43	❌	❌	✅	Y / Y	⭐️ 4.5 (118)
Hajeck Flexyrent - A.C. WiFi	€62,559	€240	69%	2	1	1	€114	❌	❌	❌	Y / Y	⭐️ 5 (22)
The magic of a warm elegant flat	€25,874	€97	70%	2	1	2	€87	❌	❌	❌	Y / Y	⭐️ 5 (34)
Spacious Family Apartment	€52,402	€158	87%	2	2	2	€125	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Contempora - Grandi - Spacious & Luminous	€22,474	€88	66%	2	1	2	€81	❌	❌	✅	Y / Y	⭐️ 4 (9)
Milano POP Connection	€44,647	€179	65%	2	1	2	€62	❌	❌	✅	Y / Y	⭐️ 4 (4)
[10 min to DUOMO] 100 sqm House 3 bed&2 bath•WiFi	€35,291	€138	68%	2	2	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (162)
Casa Sangallo Vicino Metro 4	€45,491	€171	71%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (7)
DEGAS apartment	€47,384	€162	79%	2	2	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (48)
Magritte House \| 15 minutes from Duomo	€29,220	€114	70%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Bamboo Milano Umbria Apartment	€40,222	€151	72%	2	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
Boutique Apartment / Milano Tiepolo	€37,278	€118	82%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (272)
Ennio 8 - Cool Apartment	€41,547	€189	60%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (3)
Spazio Stoppani - Liberty 6	€62,650	€178	93%	2	2	1	€108	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Terrace with 1930s vibes in Milan	€37,572	€106	94%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (485)
Spacious three-room apartment near Linate Airport	€16,918	€60	71%	2	1	1	€44	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
FDO Red - 2 camere da letto - moderno e luminoso	€40,426	€141	73%	2	2	1	€81	❌	❌	❌	Y / Y	⭐️ 5 (35)
Affaccio sul verde con WiFi & A/C	€16,872	€97	43%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (15)
Milano City Apartments -Stylish House Free Parking	€34,591	€124	70%	2	2	2	€95	❌	❌	❌	Y / Y	⭐️ 5 (17)
Spazio Stoppani - Liberty 13	€64,268	€183	93%	2	2	1	€115	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
BIG Attico Goldoni 2 bagni [Duomo-M4 Lin Airport]	€25,491	€102	66%	2	2	1	€65	❌	❌	✅	Y / Y	⭐️ 4.5 (83)
PrimoPiano - Argonne	€68,307	€187	99%	2	1.5	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Repetti POP - Linate Comfort	€53,633	€197	74%	2	1	2	€17	❌	❌	❌	Y / Y	⭐️ 5 (17)
Spazio Stoppani - Liberty 29	€65,246	€182	93%	2	2	1	€126	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Marciano Design Loft [Duomo 7 min]con A/C	€24,540	€85	79%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Easylife - Spazioso apt (Ospedali/Politecnico)	€31,229	€121	67%	2	2	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Klimt House \| 10 minutes from Duomo	€29,407	€126	64%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Trilocale "The Traveler" Città Studi 4pax	€40,844	€157	69%	2	1	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (8)
ARCONATI 2 - Favoloso Apt. 2 Camere e 2 Bagni	€46,819	€151	84%	2	2	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (179)
Martini Flexyrent apartment A.C.	€26,710	€154	43%	2	1	1	€114	❌	❌	❌	Y / Y	⭐️ 4.5 (8)

Return Metrics

-10.57% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€483	-€966	-€1,449	-€1,932	-€2,415	-€4,830	-€14,490
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	-€483	-€966	-€1,449	-€1,932	-€2,415	-€4,830	-€14,490

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.57%

Payback Period Days

Return on Investment

-10.57%

59 Viale Corsica 4 locali Milano, Lombardia, 20133

2 bed • 3 bath • 6 guests

Monthly Rent

€37,141

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is €149/night at 62% occupancy.Projected nightly rate is €143/night at 71% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€39,178

Avg annual revenue

71%

Avg occupancy rate

€143

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

€65k

€95k

-€483

Profit

Revenue

€37,141

Operating Expenses

€12,424

Operating Income

€24,717

Net Effective Rent

€25,200

Profit (Cash Flow)

-€483

€4,565

Cash Investment

Renos & Furnishing

€4,477

Setup Costs

€88

Total

€4,565

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-10.57%

Payback Period Days