BNBCalc Short Term Rental Rental Arbitrage Analysis 24 Via Giovanni Battista Pergolesi, Milano, Lombardia, 20124

3 bed • 2 bath • 8 guests • €0

BNB

Calc

Annual Revenue

€73,393

Profit (Cash Flow)

€22,386

Cash on Cash Return

373.3%

Annual Revenue

€73,393

AirDNA projects €269/night at 63% occupancy ($61,792). Airbtics projects €287/night at 70% occupancy ($73,392). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €287 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€49,297	€71,574	€104,875	€142,026
Occupancy	61%	70%	82%	95%
Nightly Rate	€218	€272	€342	€400

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gaffurio Apartment Q	€94,957	€346	74%	3	2	1	€44	❌	❌	✅	Y / Y	⭐️ 5 (133)
Gaffurio Apartment R	€80,676	€369	59%	3	3	1	€44	❌	❌	✅	Y / Y	⭐️ 5 (109)
Italianway - Buenos Aires 65 B	€72,210	€212	90%	3	2	1	€112	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Kibilù - Viale Andrea Doria	€66,223	€259	67%	3	2	1	€119	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Charming early 900s apartment near Central Station	€69,467	€319	59%	3	2	2	€80	❌	❌	❌	Y / Y	⭐️ 5 (95)
Milano Central Luxury - 3 BDR / 7 Guests	€92,875	€400	62%	3	2	4	€190	❌	❌	❌	Y / Y	⭐️ 5 (137)
Easylife - Charming house with terrace	€80,273	€270	79%	3	2	1	€120	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Italianway - Buenos Aires 65 C	€69,431	€212	86%	3	2	1	€145	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
New Family Apt (1 floor no lift)	€52,010	€149	94%	3	2	2	€80	❌	❌	❌	Y / Y	⭐️ 5 (147)
Dream garden Mi city center on subway 10 p	€49,008	€201	66%	3	2	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (529)
Sunshine-Filled Central Milan Home	€72,305	€261	75%	3	2.5	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (452)
StayEasy Filzi11 3 bedroom 2 baths Central Station	€85,805	€238	96%	3	2	1	€115	❌	❌	❌	Y / Y	⭐️ 5 (247)
La Dolce Vita - Buenos Aires	€81,068	€300	72%	3	1	1	€100	❌	❌	✅	Y / Y	⭐️ 5 (40)
Fra storia e modernità - Porta Venezia	€63,130	€247	68%	3	1	1	€80	❌	❌	✅	Y / Y	⭐️ 5 (54)
PrimoPiano - Sammartini Flat	€210,341	€580	99%	3	2	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (116)
Easylife - Attic of style and comfort in P Venezia	€64,441	€225	76%	3	2	1	€141	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Stylish central loft Milan, with private garden	€59,838	€398	40%	3	2.5	4	€219	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
Nuovo Centro Città 3 Camere Letto - 8 Ospiti	€106,764	€293	97%	3	2	1	€46	❌	❌	✅	Y / Y	⭐️ 4.5 (68)
Residenza Anita Garibaldi	€55,221	€211	68%	3	2	3	€119	❌	❌	❌	Y / Y	⭐️ 5 (18)
comodità e lusso a milano	€55,740	€275	51%	3	3	2	€201	❌	❌	❌	Y / Y	⭐️ 5 (4)
LUXURY APARTMENT CORSO BUENOS AIRES	€47,477	€279	45%	3	2	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (75)
An elegant garden in the center of Milano	€56,620	€219	68%	3	3	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (60)
Galleria Buenos Aires Milano	€159,350	€583	74%	3	2	2	€45	❌	❌	❌	Y / Y	⭐️ 5 (21)
Easy Milano-Loreto Gran Sasso	€45,772	€192	64%	3	2	2	€80	❌	❌	❌	Y / Y	⭐️ 5 (47)
Repubblica LUX	€72,401	€293	64%	3	3	1	€194	❌	✅	❌	Y / Y	⭐️ 5 (70)
Repubblica Design	€56,279	€308	47%	3	3.5	1	€194	❌	❌	❌	Y / Y	⭐️ 5 (43)
StayEasy Cavalcanti 3bedroom 2bath Central Station	€88,354	€237	98%	3	2	1	€116	❌	❌	❌	Y / Y	⭐️ 5 (30)
Luxury Apartment in Milan Center [5* Duomo-Design]	€107,444	€398	72%	3	3	1	€119	❌	❌	❌	Y / Y	⭐️ 5 (149)
Porta Venezia Apartament	€33,476	€138	65%	3	1	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (29)
Mi Casa	€65,214	€192	91%	3	2	1	€81	❌	❌	❌	Y / Y	⭐️ 5 (103)
La Finestra sul Liberty	€60,604	€349	47%	3	2	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (76)
I colori dell'Isola	€53,056	€194	74%	3	1	3	€80	❌	❌	✅	Y / Y	⭐️ 5 (35)
Easylife - Luxury stay in Buenos Aires	€69,309	€226	81%	3	2	1	€100	❌	❌	❌	Y / Y	⭐️ 5 (21)
Skyline three bedrooms apartment	€144,602	€448	87%	3	2.5	1	€60	❌	❌	❌	Y / Y	⭐️ 5 (159)
Appartamento Viola Milano centrale	€51,981	€230	61%	3	1	1	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (183)
Gaffurio Apartment Y	€73,542	€315	63%	3	2	2	€44	❌	❌	✅	Y / Y	⭐️ 5 (9)
Repubblica Elegant	€52,182	€275	48%	3	3.5	1	€191	❌	❌	❌	Y / Y	⭐️ 5 (6)
MilanRentals - Jolanda	€44,880	€121	95%	3	2	1	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (194)
Large apartment in the city center (6 min by tube)	€54,395	€401	37%	3	2	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (73)
Accomodo MIQ41 Centrale	€91,047	€341	73%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (22)

Return Metrics

373.29% 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)	€22,385	€44,771	€67,156	€89,542	€111,928	€223,856	€671,568
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	€22,385	€44,771	€67,156	€89,542	€111,928	€223,856	€671,568

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

373.29%

Payback Period Days

Return on Investment

373.29%

24 Via Giovanni Battista Pergolesi Milano, Lombardia, 20124

3 bed • 2 bath • 8 guests

Monthly Rent

€73,393

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €269/night at 63% occupancy.Projected nightly rate is €287/night at 70% 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.

€75,244

Avg annual revenue

70%

Avg occupancy rate

€287

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

€30k

€90k

€150k

€210k

€22,386

Profit

Revenue

€73,393

Operating Expenses

€16,807

Operating Income

€56,586

Net Effective Rent

€34,200

Profit (Cash Flow)

€22,386

€5,997

Cash Investment

Renos & Furnishing

€5,904

Setup Costs

€93

Total

€5,997

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

373.29%

Payback Period Days