BNBCalc Short Term Rental Rental Arbitrage Analysis 1 Via Luigi Cadorna, Novate Milanese, Lombardia, 20026

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€88,213

Profit (Cash Flow)

€57,470

Cash on Cash Return

925.9%

Annual Revenue

€88,213

AirDNA projects €123/night at 59% occupancy ($26,435). Airbtics projects €212/night at 69% occupancy ($53,379). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 84% occupancy rate, €288 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€30,262	€51,865	€89,958	€118,531
Occupancy	59%	71%	84%	94%
Nightly Rate	€138	€196	€288	€337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Appartamento da 6 posti	€35,803	€166	59%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Appartamento tranquillo, ampio moderno e luminoso.	€32,248	€96	90%	3	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (56)
Trilocale con parking/ Rho Fiera Milano Exhibition	€43,577	€287	41%	3	2	2	€72	❌	❌	✅	Y / Y	⭐️ 5 (25)
Montestella - Casa Indipendente	€72,540	€422	47%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (177)
House with terrace and private parking metro Pero	€66,812	€215	84%	3	3	1	€62	❌	❌	✅	Y / Y	⭐️ 5 (99)
FAIR RHO/PERO - 3 rooms/3 baths	€71,390	€305	64%	3	3	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Appartamento Business \| 3 camere 2 bagni \| Parking	€62,827	€212	79%	3	2	2	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Villa Olivowith private terrace & Jacuzzi+3Beds!	€108,529	€436	68%	3	2	2	€0	❌	✅	❌	Y / Y	⭐️ 4.8 (93)
Comfy Apartment x6 - 400 m far from Bonola MM1	€26,391	€81	84%	3	1	1	€111	❌	❌	❌	Y / Y	⭐️ 3.8 (11)
Villa Tobagi - Spacious house near Rho Fiera	€65,406	€293	59%	3	3	2	€82	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
AMPIO TRILOCALE FIERA MILANO APP4	€25,859	€92	73%	3	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Togliatti 1 - Rho fiera Galeazzi Mind	€27,613	€84	87%	3	2	1	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
I Host apartment - Graziano 1	€62,341	€202	80%	3	3	2	€155	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Bnbook-OlonaC-Fiera Milano-Pero with high speed wifi and self check-in	€33,162	€113	77%	3	1	7	€127	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
[IHost Apartament] - Falck 19	€31,576	€116	68%	3	1	2	€155	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Newly renovated high-rise apartment（Bonola）	€34,476	€152	61%	3	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (69)
Loft milano 10 minuti dal centro	€55,436	€219	69%	3	2	2	€46	❌	❌	✅	Y / Y	⭐️ 4.1 (11)
Moderno e luminoso attico sulla città	€64,094	€292	58%	3	2	2	€155	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Luxury 3 bedroom 100 SQM next to Rho Fiera	€29,870	€83	94%	3	2	3	€82	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Attico con terrazzo panoramico	€62,406	€179	94%	3	2	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Ad Arese Principesca Villa a 5 minuti da Rho Fiera	€53,424	€192	74%	3	3	3	€72	❌	✅	❌	Y / Y	⭐️ 4.8 (32)
Spacious and cozy apartment into Isola district	€38,347	€104	98%	3	1	2	€94	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
I colori dell'Isola	€63,536	€212	81%	3	1	3	€82	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Detached House just 550m from Lancetti FS!	€49,677	€155	83%	3	2	1	€155	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
MACIACHINI 1 - Luxury 3 Bedrooms Apt.	€66,968	€207	88%	3	2	2	€36	❌	❌	✅	Y / Y	⭐️ 4.7 (187)
Trilocale Rho Fiera con Giardino	€24,889	€146	44%	3	2	4	€180	❌	❌	❌	Y / Y	⭐️ 4.3 (44)
Luxury Attic	€121,358	€428	75%	3	2	1	€156	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Family relax apartment - Near Duomo,San Siro,Fiera	€36,830	€143	69%	3	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (49)
LaCasadiPI - 3 camere 3 bagni a un passo da Milano	€57,759	€381	41%	3	3	2	€72	❌	❌	✅	Y / Y	⭐️ 5 (18)
Entire apartment in Isola	€52,066	€188	75%	3	1	2	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Future Apartment - Fantastic	€70,028	€209	91%	3	2	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
Appartamento Garbagnate vicino Expo	€49,459	€135	100%	3	2	6	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
FieraMilanoCity, RhoFiera, San Siro - Spacious 3BR	€41,418	€179	59%	3	2	3	€143	❌	❌	✅	Y / Y	⭐️ 4.3 (20)
Quadrilocale Metro5 Istria 3 bedrooms	€60,872	€309	52%	3	2	1	€103	❌	❌	❌	Y / Y	⭐️ 5 (20)
[IHost Apartment] - Govone 100	€68,860	€268	69%	3	2	1	€135	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Intero appartamento Milano	€31,937	€140	62%	3	2	1	€15	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Tranquillità Metropolitana	€17,662	€119	39%	3	2	3	€155	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Brand new flat close to Isola	€108,880	€307	97%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

925.94% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€57,469	€114,939	€172,408	€229,878	€287,347	€574,695	€1,724,086
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	€57,469	€114,939	€172,408	€229,878	€287,347	€574,695	€1,724,086

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

925.94%

Payback Period Days

Return on Investment

925.94%

1 Via Luigi Cadorna Novate Milanese, Lombardia, 20026

3 bed • 2 bath • 6 guests

Monthly Rent

€88,213

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €123/night at 59% occupancy.Projected nightly rate is €212/night at 69% 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.

€51,984

Avg annual revenue

69%

Avg occupancy rate

€212

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

€120k

€57,470

Profit

Revenue

€88,213

Operating Expenses

€18,743

Operating Income

€69,470

Net Effective Rent

€12,000

Profit (Cash Flow)

€57,470

€6,207

Cash Investment

Renos & Furnishing

€6,111

Setup Costs

€96

Total

€6,207

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

925.94%

Payback Period Days