BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Via Alessandro Paoli, Milano, Lombardia, 20124

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€50,636

Profit (Cash Flow)

€12,731

Cash on Cash Return

289.5%

Annual Revenue

€50,636

AirDNA projects €170/night at 63% occupancy ($39,041). Airbtics projects €187/night at 74% occupancy ($50,635). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, €187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€33,992	€47,722	€71,671	€94,111
Occupancy	65%	79%	87%	91%
Nightly Rate	€139	€161	€218	€275

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Porta Nuova Spazioso e Luminoso Appartamento	€79,067	€236	89%	2	2	2	€76	❌	❌	❌	Y / Y	⭐️ 5 (39)
Stunning flat w/ balcony	€40,336	€130	80%	2	1	2	€104	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
CasaTania CentralStation	€36,539	€103	94%	2	2	1	€37	❌	❌	✅	N / Y	⭐️ 4.5 (219)
FILZI11 - Family&Friends apartment in city center	€62,910	€186	91%	2	2	1	€48	❌	❌	❌	N / Y	⭐️ 5 (130)
Vivere Milano Isola - Your Home From Home	€79,415	€285	75%	2	2	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (58)
Italianway - Fara 1	€40,127	€119	87%	2	1	1	€61	❌	❌	✅	Y / Y	⭐️ 4 (47)
Bamboo Milano Zezon Plus	€89,276	€269	90%	2	2	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (134)
Minerva, 2 bedrooms apartment near Milano Centrale	€45,173	€187	64%	2	1	3	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
tHE Skyline Loft [BoscoVerticale] - Free Parking	€88,637	€247	97%	2	2	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Pirelli - Flexyrent WiFi - A.C.	€67,903	€239	75%	2	1	1	€114	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Appartamento Margherita	€26,721	€137	52%	2	1	2	€38	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Italianway - Confalonieri 11	€42,141	€140	78%	2	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4 (7)
Brera Chic Suite in the Heart of Milan	€66,263	€214	80%	2	1	1	€151	❌	❌	❌	Y / N	⭐️ 0 (1)
Sky View -Porta Nuova- Appartamento 7 con Terrazzo	€49,699	€183	73%	2	1	2	€72	❌	❌	✅	Y / Y	⭐️ 5 (37)
Inviting 2-bed Flat, In the heart of Porta Nuova	€39,400	€159	56%	2	1	2	€141	❌	❌	❌	Y / Y	⭐️ 5 (13)
Comodo trilocale nel nuovo quartiere direzionale	€68,105	€180	100%	2	1	1	€44	❌	❌	✅	Y / Y	⭐️ 5 (2)
Living isola - Paoli for Four	€45,549	€132	87%	2	2	1	€114	❌	❌	❌	Y / Y	⭐️ 5 (36)
[IHost Luxury Flat] - CA24	€57,228	€275	55%	2	2	1	€87	❌	❌	❌	Y / Y	⭐️ 5 (3)
(Tribal House Free Wi-Fi in Piazza Gae Aulenti)	€73,228	€233	83%	2	1	1	€67	❌	❌	✅	Y / Y	⭐️ 4.5 (72)
Italianway - Borsieri 25	€40,175	€126	82%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4 (14)
Nice Flat in Milan City Center	€40,125	€111	98%	2	1	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (526)
CasaTania Panoramic - M3Sondrio	€48,492	€144	90%	2	1	1	€34	❌	❌	✅	N / Y	⭐️ 4.5 (199)
Cosy apartment with Garden Terrace.	€41,040	€161	69%	2	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (364)
Youhosty - Gioia 1 Big	€34,630	€155	59%	2	2	1	€53	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Cherenel bilo vicino stazione Centrale comodo x3	€88,609	€280	85%	2	1	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (22)
Chic 2-bed Flat, In the heart of Porta Nuova	€26,090	€125	47%	2	1	2	€103	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Easylife - Cozy two-level unit in Isola	€44,203	€151	78%	2	2	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Panoramic View \| Fantastic View \| 2 bedrooms	€32,727	€177	49%	2	1	2	€72	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Apartment center Milan near subway- Gae Aulenti	€26,918	€162	44%	2	1	2	€66	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
The Wine Cave:Stylish 110sqm Flat, WiFi, AC, Milan	€40,663	€133	81%	2	1	2	€57	❌	❌	✅	Y / Y	⭐️ 5 (71)
Airguest Central Station	€54,331	€201	74%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (30)
Easylife - Modern and cool three-room apartment in modern districts: Gioia-Porta Nuova	€44,004	€141	83%	2	1	1	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Easylife - Spazioso trilocale a due passi da Piazza Gae Aulenti	€38,158	€153	66%	2	1	1	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Beautiful and spacious in Corso Como by Easylife	€58,762	€207	76%	2	2	1	€70	❌	❌	❌	Y / Y	⭐️ 5 (74)
Apt Isola easy Airport BusTrains	€47,276	€144	89%	2	2	3	€47	❌	❌	❌	Y / Y	⭐️ 5 (28)
ARTs at Repubblica	€36,340	€108	86%	2	2	2	€86	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
Fara Haus Deluxe - 2 Bedrooms	€53,202	€187	75%	2	2	1	€133	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Italianway - Caretto 4 - Caballé	€52,068	€155	89%	2	1	1	€80	❌	❌	✅	Y / Y	⭐️ 4.5 (3)

Return Metrics

289.5% 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)	€12,730	€25,461	€38,191	€50,922	€63,652	€127,305	€381,917
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	€12,730	€25,461	€38,191	€50,922	€63,652	€127,305	€381,917

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

289.5%

Payback Period Days

126

Return on Investment

289.5%

3 Via Alessandro Paoli Milano, Lombardia, 20124

2 bed • 2 bath • 6 guests

Monthly Rent

€50,636

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €170/night at 63% occupancy.Projected nightly rate is €187/night at 74% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€50,265

Avg annual revenue

74%

Avg occupancy rate

€188

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

€45k

€65k

€90k

€12,731

Profit

Revenue

€50,636

Operating Expenses

€13,905

Operating Income

€36,731

Net Effective Rent

€24,000

Profit (Cash Flow)

€12,731

€4,397

Cash Investment

Renos & Furnishing

€4,309

Setup Costs

€88

Total

€4,397

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

289.5%

Payback Period Days

126