BNBCalc Short Term Rental Investment Analysis Viale Murillo, Milano, Lombardia,

2 bed • 1 bath • 2 guests • €325,000

BNB

Calc

Annual Revenue

€73,860

Profit (Cash Flow)

€38,070

Cap Rate

17.0%

Annual Revenue

€73,860

AirDNA projects €202/night at 58% occupancy ($42,723). Airbtics projects €234/night at 63% occupancy ($53,769). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, €256 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,222	€53,406	€75,800	€126,300
Occupancy	47%	66%	79%	87%
Nightly Rate	€153	€216	€256	€389

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La casa di Nina [CityLife - MiCo]	€45,237	€161	76%	2	2	2	€47	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Suite BiMò • CityLife, San Siro and Fiera MiCo	€68,334	€225	83%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Superb 2bed flat w/ balcony	€37,067	€116	82%	2	2	2	€105	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Apartment City Life - San Siro - Fiera	€125,447	€389	87%	2	2	1	€48	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Squirrel’s house	€68,583	€260	69%	2	2	2	€83	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
The Bike Garage ✦ Fast WiFi	€46,521	€255	48%	2	2	1	€47	❌	❌	❌	Y / Y	⭐️ 4.8 (272)
Battle Kitchen Loft	€93,309	€497	48%	2	2	1	€94	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
La casa di Gabriella	€69,416	€228	82%	2	2	2	€74	❌	❌	❌	Y / Y	⭐️ 5 (9)
MiCo Apartment in Fiera Milano City	€115,842	€391	81%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Modern and Spacious apt in Fiera City Life	€81,341	€275	79%	2	2	1	€94	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
[CityLife-MiCo] Two Bedroom with private bathroom	€33,578	€161	57%	2	3	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
[Duomo-City Life] Luxury Design Loft	€63,332	€248	65%	2	2	2	€100	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Noisette Casa con giardino	€74,841	€579	35%	2	3	1	€52	❌	✅	✅	Y / Y	⭐️ 5 (1)
Prestigioso appartamento su 2 piani	€102,010	€275	100%	2	2	2	€32	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Large romantic Victorian flat w/2 bedrooms 2 baths	€110,711	€624	48%	2	2	1	€84	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
[Cozy Home SAN SIRO-DUOMO] Netflix & Design	€27,905	€180	40%	2	2	3	€74	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
bright & charming house near metro and Fiera	€43,720	€341	35%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
My place in Milan!	€21,933	€154	37%	2	2	2	€32	❌	❌	✅	Y / N	⭐️ 5 (9)
Luxurious, brand-new apartment in Milan	€71,237	€211	91%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (385)
Apartment in Milan close to MM2	€21,781	€148	40%	2	2	3	€16	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
A due Passi da San Siro	€47,806	€166	77%	2	3	2	€63	❌	❌	❌	Y / Y	⭐️ 4.7 (138)
Luxury apartment in Milan	€55,937	€327	45%	2	2	3	€63	❌	✅	❌	Y / Y	⭐️ 5 (2)
B&B Malnati 3 Milanosansiro	€38,994	€159	67%	2	2	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (2)
Modern Flat Stadio San Siro Fiera Rho & Milan City	€18,825	€137	35%	2	2	1	€57	❌	❌	✅	Y / Y	⭐️ 4.8 (134)
Magnolia	€49,623	€225	59%	2	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Casa Ada Flexyrent A.C. - WiFi	€39,987	€216	48%	2	1	1	€125	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Vodice - Zona Fiera - WiFi - A.C.	€40,739	€226	47%	2	1	1	€125	❌	❌	❌	Y / Y	⭐️ 4.3 (30)
Milanofierapartments: 2 rooms	€42,395	€130	87%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (4)
Celio, 11 – Appartamento con terrazzo	€41,511	€137	75%	2	2	1	€115	❌	❌	❌	Y / Y	⭐️ 3 (1)
Appartamento "Suite in Town"	€14,630	€144	27%	2	1	2	€29	❌	❌	❌	Y / Y	⭐️ 4.7 (165)
Kibilù - Piazzale Siena	€51,780	€232	59%	2	2	1	€131	❌	❌	❌	Y / Y	⭐️ 5 (11)
Attico con 6 posti e terrazzo	€32,139	€152	57%	2	2	3	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
[SanSiro Luxury] 10m Stadium!	€40,791	€239	45%	2	2	1	€60	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Spazioso appartamento - City Life - Fiera Milano	€41,643	€157	69%	2	2	1	€157	❌	❌	❌	Y / Y	⭐️ 3.9 (30)
San Siro Apartment Steps Away from Metro Station	€41,300	€148	74%	2	1	1	€57	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
San Siro Apartment	€44,160	€177	68%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
FieraMlano City MiCo CityLife Allianz & San Siro	€24,557	€89	72%	2	1	1	€52	❌	❌	❌	N / Y	⭐️ 5 (59)
Dea Dreams San Siro 27 Apartment	€72,989	€217	91%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Casa Sanzio, Milano City Life	€83,272	€243	93%	2	1	1	€31	❌	❌	✅	N / Y	⭐️ 4.8 (32)
Brand New Milano Apartment 5PAX- WIFI- Morgantini	€30,884	€124	64%	2	1	1	€86	❌	❌	✅	Y / Y	⭐️ 4.7 (25)

Return Metrics

48.01% 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)	€38,070	€76,140	€114,210	€152,280	€190,350	€380,700	€1,142,102
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€259,999	€259,999	€259,999	€259,999	€259,999	€259,999	€259,999
Down Payment	€65,000	€65,000	€65,000	€65,000	€65,000	€65,000	€65,000
Property Appreciation	€9,750	€19,792	€30,136	€40,790	€51,764	€111,772	€463,860
Total Return	€372,820	€420,932	€469,346	€518,070	€567,114	€817,473	€1,930,963

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.01%

Cap Rate

17.04%

Return on Investment

66.08%

Viale Murillo Milano, Lombardia

2 bed • 1 bath • 2 guests

Purchase Price

248

Airbnb Investor Score

€38,070

Annual Profit

17.0%

Cap Rate

48.0%

Cash on Cash

€73,860

Annual Revenue

BNBCalc predicts this property will get $234 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

€54,402

Avg annual revenue

63%

Avg occupancy rate

€234

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

€15k

€50k

€85k

€125k

€38,070

Profit

Revenue

€73,860

Operating Expenses

€18,457

Operating Income

€55,403

Mortgage & Taxes

€17,333

Profit (Cash Flow)

€38,070

€79,295

Cash Investment

Down Payment

€65,000

Renos & Furnishing

€4,545

Closing Costs

€9,750

Total

€79,295

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.01%

Cap Rate

17.04%

Return on Investment

66.08%