BNBCalc Short Term Rental Rental Arbitrage Analysis 15 Via Lazzaro Spallanzani, Milano, Lombardia, 20129

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€81,917

Profit (Cash Flow)

€64,512

Cash on Cash Return

1119.3%

Annual Revenue

€81,917

AirDNA projects €279/night at 60% occupancy ($61,047). Airbtics projects €312/night at 72% occupancy ($81,916). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, €312 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€50,451	€76,796	€115,317	€183,643
Occupancy	64%	73%	82%	92%
Nightly Rate	€211	€281	€376	€537

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Porta Venezia Apartament	€31,260	€128	65%	3	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (35)
La Finestra sul Liberty	€55,938	€336	45%	3	2	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (78)
Luxury Apartment in Milan Center [5* Duomo-Design]	€98,641	€376	70%	3	3	1	€115	❌	❌	❌	Y / Y	⭐️ 5 (152)
La Dolce Vita - Buenos Aires	€75,936	€285	71%	3	1	1	€96	❌	❌	✅	Y / Y	⭐️ 5 (45)
Dream garden Mi city center on subway 10 p	€48,128	€194	67%	3	2	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (529)
Sunshine-Filled Central Milan Home	€65,754	€244	73%	3	2.5	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (457)
New Family Apt (1 floor no lift)	€48,563	€142	92%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (161)
Porta Venezia 3BR Oasis I Hacca Collection	€127,743	€477	72%	3	2	1	€119	❌	❌	✅	Y / Y	⭐️ 5 (32)
Easylife - Luxury stay in Buenos Aires	€63,906	€207	81%	3	2	1	€96	❌	❌	❌	Y / Y	⭐️ 5 (30)
Easylife - Attic of style and comfort in P Venezia	€59,923	€212	75%	3	2	1	€135	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Tre camere con bagno indipendenti - NO cucina	€168,534	€714	64%	3	3	2	€38	❌	❌	❌	N / Y	⭐️ 5 (5)
Galleria Buenos Aires Milano	€153,155	€561	74%	3	2	2	€44	❌	❌	❌	Y / Y	⭐️ 5 (21)
Mi Casa	€59,747	€179	89%	3	2	1	€77	❌	❌	❌	Y / Y	⭐️ 5 (124)
Gaffurio Apartment R	€70,907	€348	55%	3	3	1	€43	❌	❌	✅	Y / Y	⭐️ 5 (111)
Italianway - Buenos Aires 65 B	€67,497	€200	89%	3	2	1	€108	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Lux Attico Palestro	€157,197	€552	77%	3	5	1	€77	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Charming early 900s apartment near Central Station	€66,286	€310	58%	3	2	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (98)
Milan Chic Luxury Apartments-hosted by Sweetstay	€52,383	€174	77%	3	2	2	€152	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Michelangelo Lux Apt.	€85,893	€339	68%	3	2	2	€68	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Milano City Apartments - Amazing Apt - Pta Venezia	€77,753	€278	74%	3	2	2	€115	❌	❌	❌	Y / Y	⭐️ 5 (15)
Exclusive Four-room Apartment in Porta Venezia	€43,007	€149	76%	3	3	1	€110	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Milano Central Luxury - 3 BDR / 7 Guests	€89,198	€398	60%	3	2	4	€182	❌	❌	❌	Y / Y	⭐️ 5 (139)
Repubblica Design	€53,978	€297	47%	3	3.5	1	€187	❌	❌	❌	Y / Y	⭐️ 5 (45)
Skyline three bedrooms apartment	€115,156	€368	84%	3	2.5	1	€58	❌	❌	❌	Y / Y	⭐️ 5 (174)
Nuovo Centro Città 3 Camere Letto - 8 Ospiti	€103,200	€283	97%	3	2	1	€45	❌	❌	✅	Y / Y	⭐️ 4.5 (72)
Porta Venezia, Luxe 3BR I Hacca Collection	€164,446	€536	83%	3	3	1	€144	❌	❌	✅	Y / Y	⭐️ 5 (252)
Modern&Spacious family flat	€143,068	€464	82%	3	3	2	€154	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Large apartment in the city center (6 min by tube)	€54,467	€381	39%	3	2	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (74)
Fra storia e modernità - Porta Venezia	€58,466	€239	65%	3	1	1	€77	❌	❌	✅	Y / Y	⭐️ 5 (54)
An elegant garden in the center of Milano	€57,272	€210	72%	3	3	2	€61	❌	❌	❌	Y / Y	⭐️ 5 (62)
Milan Lux Apartment-Hosted by Sweetstay	€69,655	€236	77%	3	2	2	€152	❌	❌	❌	Y / Y	⭐️ 3.9 (6)
[In centro]10 minuti dal duomo+Metro	€26,191	€107	65%	3	1	2	€37	❌	❌	✅	Y / Y	⭐️ 5 (43)
Repubblica Elegant	€47,619	€263	46%	3	3.5	1	€183	❌	❌	❌	Y / Y	⭐️ 5 (9)
Gaffurio Apartment Q	€92,645	€334	75%	3	2	1	€43	❌	❌	✅	Y / Y	⭐️ 5 (136)
Repubblica LUX	€67,944	€280	62%	3	3	1	€187	❌	✅	❌	Y / Y	⭐️ 5 (80)
LUXURY APARTMENT CORSO BUENOS AIRES	€45,631	€268	45%	3	2	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (77)
StayEasy Filzi11 3 bedroom 2 baths Central Station	€82,763	€231	96%	3	2	1	€110	❌	❌	❌	Y / Y	⭐️ 5 (254)
Milano Manzoni-MonteNapoleone VP103 C (CIM-01046)	€134,542	€405	90%	3	2	1	€77	❌	❌	❌	Y / Y	⭐️ 5 (181)
Luxury Apartment Milano Center	€82,628	€222	100%	3	2	1	€72	❌	❌	❌	Y / Y	⭐️ 5 (157)
Amazing - 3 Bedrooms Apartment - Duomo Center	€203,666	€568	98%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

1,119.28% 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)	€64,511	€129,023	€193,534	€258,046	€322,557	€645,115	€1,935,347
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	€64,511	€129,023	€193,534	€258,046	€322,557	€645,115	€1,935,347

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,119.28%

Payback Period Days

Return on Investment

1,119.28%

15 Via Lazzaro Spallanzani Milano, Lombardia, 20129

3 bed • 2 bath • 6 guests

Monthly Rent

€81,917

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €279/night at 60% occupancy.Projected nightly rate is €312/night at 72% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€84,267

Avg annual revenue

72%

Avg occupancy rate

€312

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

€25k

€85k

€140k

€205k

€64,512

Profit

Revenue

€81,917

Operating Expenses

€17,405

Operating Income

€64,512

Net Effective Rent

€0

Profit (Cash Flow)

€64,512

€5,764

Cash Investment

Renos & Furnishing

€5,675

Setup Costs

€89

Total

€5,764

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,119.28%

Payback Period Days