BNBCalc Short Term Rental Rental Arbitrage Analysis 6 Via Bernardo Rucellai, Milano, Lombardia, 20126

1 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€28,970

Profit (Cash Flow)

€2,910

Cash on Cash Return

90.6%

Annual Revenue

€28,970

AirDNA projects €91/night at 70% occupancy ($23,146). Airbtics projects €98/night at 81% occupancy ($28,970). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 81% occupancy rate, €98 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,204	€29,718	€37,253	€51,776
Occupancy	70%	87%	95%	98%
Nightly Rate	€81	€91	€104	€141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peppermint House	€31,700	€95	88%	1	1	1	€48	❌	❌	❌	Y / N	⭐️ 5 (10)
Monolocale con piccolo cortile	€10,170	€87	32%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (56)
ARISTOTELE72 - Design Apt. with Balconies	€27,848	€77	98%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (309)
Grazioso monolocale	€16,229	€92	48%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (64)
ARISTOTELE 72 - Design Suite with Terrace -	€41,074	€112	100%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (309)
Entire flat 80 meters from Precotto subway	€18,628	€57	86%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (216)
To Bright -Entire Apart. Milan Center-24h check-in	€22,291	€61	98%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 5 (277)
ARISTOTELE 72 - Suite with Terrace -	€37,314	€102	100%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (361)
Private Studio flat in Milan	€52,306	€220	65%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (175)
Sunny -Entire Apartment Milan Center- 24h check-in	€22,810	€63	98%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (212)
La casa di Rossella: a 5 minuti dalla Metro	€30,821	€88	93%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 5 (51)
Sage House	€30,621	€91	88%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
ARISTOTELE 72 - Milan Bilo Suite -	€37,831	€104	98%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (190)
C8 - Flat in MILAN close M1 : 10' from the Center	€18,070	€62	76%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (191)
New Apartment with garage, near metro Precotto	€25,383	€78	87%	1	1	2	€35	❌	❌	✅	Y / Y	⭐️ 4.5 (293)
🏠 ALLEGRA HOUSE- last floor, close METRO MM1 🚇	€28,656	€86	89%	1	1	1	€44	❌	❌	✅	Y / Y	⭐️ 5 (34)
columella 14	€36,549	€106	94%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
ARISTOTELE 72 - Cozy bilo with balcony -	€34,875	€103	92%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (253)
MilanoFlats - DreamCatcher Apartment	€28,591	€95	79%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 5 (6)
La Cadrega - place in Milan with friends or family	€33,266	€114	78%	1	1	2	€45	❌	❌	❌	Y / Y	⭐️ 5 (9)
AR73 • Loreto • 2 Minutes from the METRO	€34,459	€91	99%	1	1	1	€50	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
I feel home : Cala zaffiro	€15,299	€73	55%	1	1	1	€44	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
ARISTOTELE72 - Two Room Apt. 4Pax with Balconies -	€27,328	€77	97%	1	1	1	€20	❌	❌	✅	Y / Y	⭐️ 5 (277)
[10min to Downtown] Bright and Stylish apartment	€52,586	€147	95%	1	1	2	€45	❌	❌	❌	Y / Y	⭐️ 5 (72)
Comodo Bilocale Nuovo Milano	€40,329	€155	71%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Advanced-B&B (a pochi secondi da metro M1)	€24,344	€67	100%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (121)
Splendido con patio e giardino privato	€24,321	€83	78%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (117)
[MILAN Precotto] LOFT	€22,256	€90	66%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (47)
pericle 5 apartment	€34,008	€99	94%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (127)
Appartamento Milano Infinite Dreams: 1 min MM1	€32,046	€88	98%	1	1.5	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (70)
Loft Milano	€42,548	€132	88%	1	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (87)
E-Bicocca	€16,113	€92	45%	1	1	1	€47	❌	❌	✅	Y / Y	⭐️ 5 (48)
Pretty Little House	€23,850	€91	70%	1	1	2	€25	❌	❌	✅	Y / Y	⭐️ 0 (2)
Appartamento in zona ben servita. MM1.	€23,796	€141	46%	1	1	31	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Casa Carozzi B	€32,541	€109	79%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (11)
Casa Carozzi M	€34,353	€98	93%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (34)
APT with terrace in Milan -Greco Pirelli!	€23,647	€72	86%	1	1	1	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Cosy flat in Milan MM1 Precotto-20 minutes Duomo	€16,113	€90	47%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (150)
Precotto M1 - Luminoso appartamento	€39,893	€158	69%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (11)
LA CASA DI STE’	€26,516	€88	82%	1	1	1	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (11)

Return Metrics

90.62% 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)	€2,910	€5,820	€8,730	€11,640	€14,551	€29,102	€87,306
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	€2,910	€5,820	€8,730	€11,640	€14,551	€29,102	€87,306

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

90.62%

Payback Period Days

403

Return on Investment

90.62%

6 Via Bernardo Rucellai 1 Milano, Lombardia, 20126

1 bed • 2 bath • 4 guests

Monthly Rent

€28,970

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €91/night at 70% occupancy ($23,146.49). Airbtics projects €98/night at 81% occupancy ($28,970).

Occupancy Rate

Top 58% 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.

€29,284

Avg annual revenue

81%

Avg occupancy rate

€98

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

€25k

€40k

€55k

€2,910

Profit

Revenue

€28,970

Operating Expenses

€11,900

Operating Income

€17,070

Net Effective Rent

€14,160

Profit (Cash Flow)

€2,910

€3,211

Cash Investment

Renos & Furnishing

€3,119

Setup Costs

€92

Total

€3,211

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

90.62%

Payback Period Days

403