BNBCalc Short Term Rental Rental Arbitrage Analysis 33 Viale Abruzzi, Milano, Lombardia, 20129

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€33,231

Profit (Cash Flow)

€1,769

Cash on Cash Return

58.2%

Annual Revenue

€33,231

AirDNA projects €125/night at 68% occupancy ($31,021). Airbtics projects €138/night at 66% occupancy ($33,231). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, €138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,984	€33,822	€50,193	€64,790
Occupancy	57%	72%	84%	90%
Nightly Rate	€98	€126	€160	€192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quite and cozy apartment	€19,721	€92	57%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (38)
The Social Loft -design&spacious- MM rossa e verde	€27,925	€87	86%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (153)
Porta Venezia New Luxury apt - full equiped - top	€32,497	€98	89%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (76)
Fascinating Flat next to Corso Buenos Aires	€28,091	€96	77%	1	1	2	€69	❌	❌	❌	Y / Y	⭐️ 4 (43)
BLUE DONATELLO - DELUXE APARTMENT IN MILAN	€46,221	€162	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Mini loft in Milano - Città Studi / Porta Venezia	€50,002	€150	90%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 0 (1)
Tao's House - Porta Venezia Milan	€51,215	€160	85%	1	1	1	€45	❌	❌	❌	N / Y	⭐️ 4.5 (5)
DiVi Apartments Buenos Aires Flat	€20,106	€160	32%	1	1	1	€40	❌	❌	✅	Y / Y	⭐️ 0 (1)
[Milano • Buenos Aires] Wi-Fi • Subway • Netflix	€42,479	€117	98%	1	1	1	€60	❌	❌	✅	Y / Y	⭐️ 5 (143)
Private Apartment - Porta Venezia - Center Milano	€29,221	€133	59%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (201)
RED DONATELLO - SUPERIOR APARTMENT IN MILAN	€67,088	€235	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
NEW! Elegant apartment 1,5km far from P.ta Venezia	€51,979	€156	88%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
In the heart of Milan	€38,991	€179	57%	1	2	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (255)
[Central Station/Duomo 10 minutes] Metro 4 minutes	€27,601	€99	74%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (77)
YELLOW DONATELLO - DELUXE APARTMENT IN MILAN	€48,829	€191	70%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bohemian experience in the city center	€40,283	€137	79%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (295)
Karen's Place - Corso Buenos Aires Milan	€25,895	€104	66%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4 (44)
Family - Aria Milano Boutique Apartments	€50,820	€207	67%	1	0	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Suite - Aria Milano Boutique Apartments	€37,150	€192	53%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (35)
[Zona Buenos Aires - Stazione C. le - Duomo]	€25,235	€90	74%	1	1.5	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (43)
STUDIO FLAT Porta Venezia -Mansarda 1	€14,427	€52	74%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (251)
Milan MiniHome&MaxiTerrace	€30,872	€89	93%	1	1	3	€44	❌	❌	❌	Y / Y	⭐️ 5 (245)
Casa Plinio - Porta Venezia - Stazione Centrale	€36,075	€136	70%	1	1	2	€56	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Miniloft Plinio/Eustachi: 10 min Stazione Centrale	€26,876	€119	60%	1	1	2	€60	❌	❌	❌	Y / Y	⭐️ 5 (75)
GREEN DONATELLO - SUPERIOR APARTMENT IN MILAN	€67,352	€236	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Easylife - Exclusive penthouse with panoramic view	€41,094	€121	91%	1	1	1	€70	❌	❌	❌	Y / N	⭐️ 4.7 (30)
Città Studi Flat	€23,940	€74	84%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (141)
Casa Mimosa perfect for family or groups up to 5	€28,178	€105	70%	1	1	1	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Youhosty - Attico Citta Studi	€32,106	€110	76%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
HomeLovers Little studio flat Abruzzi Loreto Metr	€17,929	€49	99%	1	1	2	€44	❌	❌	❌	N / N	⭐️ 3.9 (160)
Cozy and quiet apartment in the heart of Milan	€12,455	€87	38%	1	1	3	€49	❌	❌	✅	Y / Y	⭐️ 4.5 (96)
Corso Buenos Aires Suite	€26,534	€113	63%	1	1	31	€30	❌	❌	❌	Y / Y	⭐️ 5 (66)
Charming apartment in Porta Venezia district	€50,327	€155	88%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (48)
Marzia's Spot In Downtown Milan	€28,770	€122	62%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (25)
Mia's apartment	€17,905	€105	45%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (74)

Return Metrics

58.16% 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)	€1,769	€3,538	€5,308	€7,077	€8,847	€17,694	€53,084
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	€1,769	€3,538	€5,308	€7,077	€8,847	€17,694	€53,084

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.16%

Payback Period Days

627

Return on Investment

58.16%

33 Viale Abruzzi Milano, Lombardia, 20129

1 bed • 1 bath • 4 guests

Monthly Rent

€33,231

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €125/night at 68% occupancy ($31,021.4). Airbtics projects €138/night at 66% occupancy ($33,231).

Occupancy Rate

Top 61% 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.

€32,394

Avg annual revenue

66%

Avg occupancy rate

€138

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

€1,769

Profit

Revenue

€33,231

Operating Expenses

€12,382

Operating Income

€20,849

Net Effective Rent

€19,080

Profit (Cash Flow)

€1,769

€3,042

Cash Investment

Renos & Furnishing

€2,950

Setup Costs

€93

Total

€3,042

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

58.16%

Payback Period Days

627