BNBCalc Short Term Rental Rental Arbitrage Analysis 61 Via Cesare Battisti, Segrate, Lombardia, 20054

2 bed • 2 bath • 5 guests • €1,200

BNB

Calc

Annual Revenue

€30,606

Profit (Cash Flow)

€4,523

Cash on Cash Return

103.1%

Annual Revenue

€30,606

AirDNA projects €105/night at 71% occupancy ($27,208). Airbtics projects €127/night at 66% occupancy ($30,606). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, €127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,656	€31,091	€42,578	€61,651
Occupancy	58%	67%	78%	88%
Nightly Rate	€94	€123	€144	€184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa della Commenda	€35,036	€124	77%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
casamagnolia , casa tua	€30,368	€125	62%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
LUX Apartment Milano Lambrate Metro M2	€39,225	€165	65%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (50)
Milano-Rubattino Comfy APT - with 2 Terrace	€25,964	€73	91%	2	2	1	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
CASA CRI&ELI: super trilocale x5 con terrazzo	€26,172	€111	61%	2	1	1	€76	❌	❌	✅	Y / Y	⭐️ 5 (3)
Silenzioso, ideale per famiglie	€14,716	€60	65%	2	1	1	€28	❌	❌	✅	N / Y	⭐️ 4.5 (110)
Appartamento con piscina	€18,136	€75	59%	2	1	31	€62	✅	❌	✅	Y / N	⭐️ 1.5 (3)
Trilocale San Felice Segrate	€29,405	€118	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Ampio Loft su due livelli con giardino	€35,475	€129	74%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (66)
Loft Sottolalbero, un'oasi di quiete a Milano	€23,605	€113	54%	2	1.5	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (16)
Charming 2 bedroom flat in Milan	€38,917	€133	78%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (105)
House of Millepini [Relax Near Milan]	€38,569	€127	83%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Milan's sky: luxury and style on the sixth floor	€34,716	€129	71%	2	2	2	€114	❌	❌	❌	Y / Y	⭐️ 5 (20)
Milano City Apartments -Stylish House Free Parking	€34,497	€123	70%	2	2	2	€95	❌	❌	❌	Y / Y	⭐️ 5 (17)
Milano Lambrate/Città Studi	€24,980	€80	84%	2	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (37)
Housing32 Apartments - TR3	€22,951	€112	56%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Mi affaccio sulla piazza	€36,814	€109	92%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (171)
Perfect for Friends and Families!!!	€17,179	€62	74%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (302)
Francesca - moderno trilo x3 con 2 camere 2 bagni	€75,193	€249	81%	2	2	2	€76	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
A appartamento Giada con parcheggio privato	€16,830	€131	33%	2	1	2	€38	❌	❌	❌	N / N	⭐️ 4.5 (4)
Gruppi e famiglie - Metro/Car Sharing Station	€20,954	€133	43%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (35)
Casa da Suite Martesana	€27,041	€108	66%	2	1	1	€81	❌	❌	❌	Y / Y	⭐️ 3 (6)
Milan To Sleep- Apartment Right	€31,294	€130	64%	2	1	1	€48	❌	❌	❌	N / Y	⭐️ 5 (6)
Luxury flat in design district	€34,412	€182	51%	2	2	1	€29	❌	❌	❌	Y / Y	⭐️ 0 (0)
Wade Home Milano - San Raffaele	€42,750	€143	80%	2	1	1	€29	❌	❌	✅	Y / Y	⭐️ 5 (23)
Cosy and lovely flat with view on nature	€28,508	€173	44%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (25)
Appartamento Lia	€28,780	€94	81%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (43)
Dimora Tina ampio trilocale in zona Lambrate per 4	€41,205	€166	65%	2	1	2	€77	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Alessia's Flat - Caroli	€23,741	€69	91%	2	1	2	€38	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
TWO SPACIOUS BEDROOMS 1 MINUTE TO METRO STOP	€30,524	€85	96%	2	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (175)
HOUSING32 - APARTMENTS TR4	€30,705	€153	55%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
WIFI giardino e posto auto a 500 m. da MM2	€14,707	€86	45%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (120)
Brasa's Home - [Duomo in 10 minutes]	€36,873	€147	64%	2	1	1	€43	❌	❌	✅	Y / Y	⭐️ 4.5 (118)
Magritte House \| 15 minutes from Duomo	€29,140	€114	70%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Martesana 26	€69,325	€246	77%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Un insospettabile angolo verde in città	€19,982	€75	70%	2	2	2	€99	❌	❌	✅	Y / Y	⭐️ 5 (31)
Dolcevita - ideal for family 2 min from metro stop	€30,905	€94	88%	2	1	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (150)
Milan Apartment - Città Studi: 75mq for you	€24,629	€108	60%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (19)

Return Metrics

103.1% 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)	€4,523	€9,046	€13,570	€18,093	€22,616	€45,233	€135,701
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	€36	€73	€111	€150	€191	€412	€1,712
Total Return	€4,559	€9,119	€13,681	€18,244	€22,808	€45,646	€137,414

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

103.1%

Payback Period Days

354

Return on Investment

103.92%

61 Via Cesare Battisti appartamento Segrate, Lombardia, 20054

2 bed • 2 bath • 5 guests

Monthly Rent

€30,606

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €105/night at 71% occupancy.Projected nightly rate is €127/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€30,741

Avg annual revenue

66%

Avg occupancy rate

€127

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

€15k

€35k

€55k

€75k

€4,523

Profit

Revenue

€30,606

Operating Expenses

€11,683

Operating Income

€18,923

Net Effective Rent

€14,400

Profit (Cash Flow)

€4,523

€4,387

Cash Investment

Renos & Furnishing

€4,299

Setup Costs

€88

Total

€4,387

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

103.1%

Payback Period Days

354