BNBCalc Short Term Rental Investment Analysis Viale Rimembranze, Lainate, Lombardia, 20045

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€28,404

Profit (Cash Flow)

€15,049

Cap Rate

Infinity%

Annual Revenue

€28,404

AirDNA projects €89/night at 50% occupancy ($16,306). Airbtics projects €90/night at 62% occupancy ($20,437). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, €104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,161	€19,960	€29,354	€39,100
Occupancy	52%	64%	75%	85%
Nightly Rate	€72	€83	€104	€122

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Le Caveau Stefy Rho Fiera-free Wi-Fi	€8,644	€41	56%	1	2	3	€36	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
Le Caveau Victor monolocale -20”Mil-Galeazzi-Wi-fi	€11,309	€73	41%	1	2	3	€36	❌	❌	❌	N / Y	⭐️ 4.7 (23)
LAINATE-RHO FIERA,IL CENTRO Shopping Center Arese	€22,834	€109	57%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (43)
LAINATE-RHO FIERA,IL CENTRO Shopping Center Arese3	€16,994	€119	39%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (5)
La Casa di Love	€9,080	€73	34%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Gemma apartments Lainate Milano Rho Fiera Apt.3	€20,157	€65	81%	1	1	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (119)
Gemma apartments Lainate Milano Rho Fiera Apt.2	€17,678	€65	71%	1	1	2	€36	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
RHO FIERA Green House	€20,642	€74	74%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Casa Gialla 89	€18,343	€56	90%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Suite di Williams [Fiera Milano MiCo San Siro]	€35,889	€122	79%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.8 (78)
CasaGio Green Rho-Fiera-Camera con bagno in villa	€26,762	€131	56%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (13)
Appartamento - Rho Centro 4 -	€17,019	€119	38%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
[Comodo Rho Fiera] a 10 Minuti	€22,023	€78	75%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
[MILAN - WI FI - COMO] Elegant apartment ☆ ☆ ☆ ☆ ☆	€22,001	€62	94%	1	1	1	€23	❌	❌	✅	N / Y	⭐️ 4.9 (249)
appartamento monolocale comodo per fiera	€12,608	€50	69%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.7 (402)
Appartamento luminoso vicino a Milano	€16,200	€60	69%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
fiera Milano Rho appartamento	€77,274	€211	99%	1	1	2	€21	❌	❌	❌	N / N	⭐️ 0 (0)
Bnbook Residence Locatelli-Bilo3	€25,506	€98	68%	1	1	7	€113	❌	❌	❌	Y / Y	⭐️ 5 (3)
Pretty Little Loft	€36,285	€117	82%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Apartment Wi-fi e AC - RhoFieraMilano	€23,000	€72	85%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Stefano Rho Apartament Near Rho-Fiera and Milano	€26,307	€83	82%	1	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (153)
Gegix's House Rho	€20,408	€79	67%	1	1	1	€27	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Rho Comfort Home [Fiera; Milano]	€24,158	€96	67%	1	1	1	€31	❌	❌	✅	N / Y	⭐️ 5 (51)
Nuovo bilocale in centro, comodo x fiera Rho	€16,274	€144	30%	1	1	2	€31	❌	❌	✅	N / Y	⭐️ 4.8 (38)
Bnbook Studio Beatrice Rho Fiera	€15,996	€81	49%	1	1	7	€81	❌	❌	❌	Y / Y	⭐️ 5 (3)
Independent room near Rho station	€10,838	€89	32%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 5 (26)
Sabrina Apartments Rho-Stazione Parcheggio e Fiera	€16,741	€72	62%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
Appartamento Rho Centro	€18,898	€75	67%	1	1	2	€21	❌	❌	❌	Y / N	⭐️ 5 (58)
Splendid Rho Fiera apartment	€23,150	€117	54%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Rho la casa a spirale	€21,794	€75	78%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
elegant room with terrace	€18,423	€103	49%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (8)
RHO FIERA La casa in corte	€17,127	€79	58%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Apartment in the center of Rho in typical court	€24,488	€92	70%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.8 (45)
Home Bijoux	€23,634	€101	62%	1	1	2	€32	❌	❌	❌	N / Y	⭐️ 4 (5)
Villa Le Palme	€9,860	€59	46%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (190)
Bnbook-Metropolitan Expo Flat 4	€21,485	€94	57%	1	1	7	€113	❌	❌	❌	Y / Y	⭐️ 0 (0)
[Rho Fiera + Free Parking]Cozy House No ztl	€18,016	€90	53%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.8 (68)
Casa Virgilio - Appartamento a Rho con garage	€46,665	€140	89%	1	1	2	€58	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Fiera Milano Giardino privato - Rho	€17,004	€84	54%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.6 (15)

Return Metrics

491.67% 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)	€15,049	€30,098	€45,147	€60,196	€75,245	€150,490	€451,470
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	€15,049	€30,098	€45,147	€60,196	€75,245	€150,490	€451,470

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

491.67%

Cap Rate

∞%

Return on Investment

491.67%

Viale Rimembranze Lainate, Lombardia, 20045

1 bed • 1 bath • 2 guests

Purchase Price

Infinity

Airbnb Investor Score

€15,049

Annual Profit

Infinity%

Cap Rate

491.7%

Cash on Cash

€28,404

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €89/night at 50% occupancy.Projected nightly rate is €90/night at 62% occupancy.

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.

€21,479

Avg annual revenue

62%

Avg occupancy rate

€90

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

€5k

€30k

€55k

€80k

€15,049

Profit

Revenue

€28,404

Operating Expenses

€13,355

Operating Income

€15,049

Mortgage & Taxes

€0

Profit (Cash Flow)

€15,049

€3,061

Cash Investment

Down Payment

€0

Renos & Furnishing

€3,061

Closing Costs

€0

Total

€3,061

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

491.67%

Cap Rate

∞%

Return on Investment

491.67%