BNBCalc Short Term Rental Rental Arbitrage Analysis 17 Via Alfonso Capecelatro, Milano, Lombardia, 20148

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€42,125

Profit (Cash Flow)

€16,303

Cash on Cash Return

509.0%

Annual Revenue

€42,125

AirDNA projects €127/night at 54% occupancy ($24,976). Airbtics projects €148/night at 60% occupancy ($32,447). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 74% occupancy rate, €156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,596	€31,218	€43,078	€71,037
Occupancy	45%	63%	74%	85%
Nightly Rate	€104	€132	€156	€225

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Flat \| San Siro \| Rinnovato 2024	€29,248	€143	54%	1	2	1	€26	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Cozy Apartment San Siro - Fiera	€16,849	€98	44%	1	1	1	€42	❌	❌	❌	Y / N	⭐️ 4.8 (103)
ZEUS-08 Splendido monolocale Zona San Siro	€24,583	€93	71%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 4.8 (171)
Tosca Home San Siro Milano	€26,084	€95	73%	1	1	1	€21	❌	❌	✅	N / Y	⭐️ 4.8 (58)
Pop Luxury Experience S.Siro stadium	€38,368	€121	85%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 5 (180)
bilocale, ristrutturato 2023	€19,938	€106	49%	1	1	1	€39	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
[SAN SIRO/City Life] Bilocale Comodo ed Elegante	€18,469	€132	36%	1	1	2	€53	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Stylish flat San Siro 10 min to Fiera	€10,327	€56	46%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.7 (141)
SanSiro apartment & free park -Stadium and Metro	€41,543	€148	74%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
[Fantastic Flat]Near SanSiro Stadium!	€24,373	€189	34%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Elegante Loft su 2 piani a 5 minuti da San Siro	€28,322	€128	58%	1	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Appartamento SanSiro/FieraMilano/CityLife/RhoFiera	€20,194	€175	30%	1	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (16)
Splendido appartamento - 600mt da Stadio San Siro	€23,877	€118	54%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
New charming apartment	€33,553	€157	58%	1	1	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (33)
Sunny San Siro Stadio Apartment	€33,975	€152	60%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Luxury apartment Milan San Siro	€60,654	€201	81%	1	1	2	€32	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
The magic of Milan from Bright Flat	€52,372	€152	93%	1	1	2	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Loft moderno 112mq con Jacuzzi privata	€68,768	€225	83%	1	1	6	€62	❌	✅	✅	Y / Y	⭐️ 5 (11)
Bilocale luminoso zona San Siro	€19,075	€131	37%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Beautiful Studio apartment in San Siro Stadium	€37,489	€132	75%	1	1	1	€53	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Studio Apartment zona San Siro, Rembrandt	€21,406	€77	76%	1	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (74)
[Elegant Flat in Milan] Wi-Fi & Netflix!	€41,628	€156	72%	1	1	1	€37	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
45Royal - Stylish apartment Milan city center	€40,237	€167	66%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (3)
San Siro Stadio Concerti 3 Torri	€51,896	€386	36%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 3.3 (7)
Lovely 2-room apartment w garden	€39,583	€150	70%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (1)
★ Modern & Peaceful Apartment -Walk To San Siro★	€19,712	€95	53%	1	1	2	€97	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
[50% di Sconto] Casa Moderna a 10 min dallo Stadio	€30,785	€108	77%	1	1	1	€11	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Bilocale elegante e moderno zona San Siro	€26,354	€150	48%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
[Akela Apartment]SanSiroStadium!	€16,713	€131	33%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Luminoso bilocale Stadio San Siro - Wifi e Netflix	€28,882	€85	87%	1	1	1	€53	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Appartamento San Siro con piscina	€31,658	€234	37%	1	1	1	€0	✅	❌	✅	Y / N	⭐️ 5 (4)
Tranquil Sunspace	€30,825	€128	66%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Lovely 2 room apartment near San Siro	€30,776	€117	69%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4 (5)
Bright and modern flat close to MM5 S. Siro	€28,153	€79	96%	1	1	5	€53	❌	✅	❌	Y / Y	⭐️ 4.8 (42)
Bb malnati 3 per San siro e centro città very nice	€20,190	€74	72%	1	1	1	€32	❌	❌	❌	Y / N	⭐️ 5 (5)
La tua casa a San Siro!	€31,474	€148	57%	1	1	1	€16	❌	❌	❌	Y / Y	⭐️ 0 (0)
Little San Siro	€37,833	€147	70%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Delizioso monolocale	€19,698	€63	85%	1	1	2	€0	❌	❌	✅	Y / N	⭐️ 5 (1)

Return Metrics

509.02% 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)	€16,303	€32,606	€48,910	€65,213	€81,517	€163,034	€489,102
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	€16,303	€32,606	€48,910	€65,213	€81,517	€163,034	€489,102

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

509.02%

Payback Period Days

Return on Investment

509.02%

17 Via Alfonso Capecelatro Milano, Lombardia, 20148

1 bed • 1 bath • 2 guests

Monthly Rent

€42,125

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €127/night at 54% occupancy.Projected nightly rate is €148/night at 60% 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.

€31,165

Avg annual revenue

60%

Avg occupancy rate

€148

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

€30k

€50k

€70k

€16,303

Profit

Revenue

€42,125

Operating Expenses

€13,821

Operating Income

€28,303

Net Effective Rent

€12,000

Profit (Cash Flow)

€16,303

€3,203

Cash Investment

Renos & Furnishing

€3,105

Setup Costs

€97

Total

€3,203

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

509.02%

Payback Period Days