BNBCalc Short Term Rental Rental Arbitrage Analysis 57 Via Archimede, Milano, Lombardia, 20129

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€42,838

Profit (Cash Flow)

€15,387

Cash on Cash Return

529.3%

Annual Revenue

€42,838

AirDNA projects €117/night at 66% occupancy ($28,132). Airbtics projects €175/night at 67% occupancy ($42,837). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, €175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,802	€43,087	€67,867	€93,695
Occupancy	49%	74%	85%	89%
Nightly Rate	€108	€156	€214	€283

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Archimede, 53 - App. 02 - Comfy studio	€50,841	€214	63%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 0 (2)
Elegant two-room flat in the Risorgimento area	€32,012	€95	89%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Archimede, 53 - App 03 - Comfy with terrace	€32,483	€108	79%	1	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4 (7)
Design & Comfort in Risorgimento	€45,879	€177	70%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (59)
Milano Experience Home - Palms	€27,259	€207	36%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (8)
Comfortable and Modern Loft Close to Center	€45,464	€249	48%	1	2	1	€42	❌	❌	❌	Y / Y	⭐️ 5 (57)
Nuovissimo Appartamento in Centro	€37,797	€126	80%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (52)
Ampio Monolocale con balcone	€22,448	€74	81%	1	1	2	€24	❌	❌	✅	Y / N	⭐️ 5 (26)
"Giulifor" 2 - Bilocale centrale/Risorgimento	€24,633	€154	42%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (23)
Turquoise Apartment [200m METRO Tricolore]	€38,362	€112	89%	1	1	1	€35	❌	❌	✅	N / Y	⭐️ 5 (88)
Cosy Flat in Piazza Cinque Giornate	€81,919	€258	85%	1	1	2	€77	❌	❌	❌	Y / Y	⭐️ 4 (8)
I Host Apartment - Melloni 34	€42,458	€131	86%	1	1	1	€87	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Elegant and bright apartment - Risorgimento area	€51,754	€164	84%	1	1	1	€80	❌	✅	❌	Y / Y	⭐️ 5 (49)
[Two Steps From Duomo] Design One Room Flat	€25,352	€81	80%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (65)
Archimede, 53 - App 05 - Attic with balcony	€48,297	€154	83%	1	1	1	€87	❌	❌	❌	Y / Y	⭐️ 0 (0)
Design Apartment - Tricolore	€30,890	€98	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
HEART OF MILAN, BEAUTIFUL APARTMENT	€23,315	€157	37%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
[DUOMO VIEW] Penthouse in Downtown • Subway 150 m	€97,122	€378	69%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Centro - 3 posti letto + Wi-Fi	€34,002	€251	37%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (2)
New, central, Tube	€23,420	€125	51%	1	1	3	€28	❌	❌	❌	Y / Y	⭐️ 4.9 (128)
Bright&Compact Studio near Park	€114,815	€478	65%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 3.9 (12)
Beautiful and charming apartment Milan citycenter	€60,479	€283	58%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 4.8 (62)
Beautiful apartment near Fashion District in Milan	€30,662	€182	46%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Marcona88 - Large & Trendy Apartment - FreeParking	€48,698	€164	79%	1	1	2	€77	❌	❌	❌	Y / Y	⭐️ 5 (10)
Suite Lux near Duomo / MM Tricolore	€37,318	€109	93%	1	1	31	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Maison Bleue Romantic apartment-M1 \|Duomo	€26,664	€137	50%	1	1	1	€53	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Design apartment in city center	€78,307	€214	100%	1	1	31	€0	❌	❌	❌	Y / N	⭐️ 0 (1)
Brand New Milano Via Poma 2PAX WI-FI	€82,016	€289	76%	1	1	1	€59	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Elegante Bilocale in Tricolore	€26,659	€95	77%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Accogliente appartamento nel cuore di Milano	€37,761	€120	85%	1	1	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (40)
Spacious and bright apartment 15 min from Duomo	€26,744	€84	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Refined Apartments In The Center Of Milan	€36,661	€182	55%	1	1	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Cozy flat close to Duomo	€21,292	€124	47%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Luxury Apartment	€15,511	€95	43%	1	1	1	€28	❌	❌	❌	N / N	⭐️ 4.8 (11)
Cozy one bedroom close to Porta Vittoria	€31,297	€92	93%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
A quiet corner in city centre	€24,566	€92	73%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Chic Apt close by Dateo subway	€67,628	€368	49%	1	1	3	€76	❌	❌	❌	Y / Y	⭐️ 4.1 (17)
PrimoPiano - Concordia	€72,341	€215	92%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
The House on the Boulevard	€39,887	€178	61%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

529.3% 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)	€15,386	€30,773	€46,159	€61,546	€76,932	€153,865	€461,597
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	€15,386	€30,773	€46,159	€61,546	€76,932	€153,865	€461,597

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

529.3%

Payback Period Days

Return on Investment

529.3%

57 Via Archimede Milano, Lombardia, 20129

1 bed • 1 bath • 2 guests

Monthly Rent

€42,838

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €117/night at 66% occupancy.Projected nightly rate is €175/night at 67% occupancy.

Occupancy Rate

Top 58% 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.

€42,636

Avg annual revenue

67%

Avg occupancy rate

€175

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

€45k

€80k

€115k

€15,387

Profit

Revenue

€42,838

Operating Expenses

€13,051

Operating Income

€29,787

Net Effective Rent

€14,400

Profit (Cash Flow)

€15,387

€2,907

Cash Investment

Renos & Furnishing

€2,819

Setup Costs

€88

Total

€2,907

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

529.3%

Payback Period Days