BNBCalc Short Term Rental Rental Arbitrage Analysis 9 Via Nazario Sauro, Vanzago, Lombardia, 20043

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$50,656

Profit (Cash Flow)

-$3,084,348

Cash on Cash Return

-47627.4%

Annual Revenue

$50,656

AirDNA projects $151/night at 63% occupancy ($34,745). Airbtics projects $207/night at 67% occupancy ($50,655). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 67% occupancy rate, $207 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,038	$46,075	$71,027	$112,131
Occupancy	55%	67%	79%	89%
Nightly Rate	$122	$183	$240	$337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La villa di Bambi	$54,074	$177	83%	3	3	1	$32	✅	❌	✅	Y / Y	⭐️ 5 (4)
Smart for visiting&working@ RHO EXPO	$61,493	$279	59%	3	2	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (51)
Bnbook Villafranca Rho Station	$42,426	$141	79%	3	2	7	$149	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Bnbook Quadrilocale Rama Rho Fiera	$137,452	$750	49%	3	2	7	$205	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
B&b Amelie	$82,053	$423	53%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Exclusive Guest House - Fiera Milano Rho	$93,813	$356	72%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Ad Arese Principesca Villa a 5 minuti da Rho Fiera	$50,375	$202	66%	3	3	3	$75	❌	✅	❌	Y / Y	⭐️ 4.8 (32)
House with terrace and private parking metro Pero	$66,985	$216	83%	3	3	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (108)
Bnbook Lattuada 3 bedrooms 2 bathrooms	$45,496	$149	79%	3	2	7	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Casa Carlotta - Milan Expo	$51,737	$186	76%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Togliatti 1 - Rho fiera Galeazzi Mind	$29,675	$94	83%	3	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Bnbook-OlonaC-Fiera Milano-Pero	$34,825	$114	79%	3	1	7	$132	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
FAIR RHO/PERO - 3 rooms/3 baths	$74,225	$312	65%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Appartamento Business \| 3 camere 2 bagni \| Parking	$61,157	$234	70%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
Comfy Apartment x6 - 400 m far from Bonola MM1	$24,183	$86	72%	3	1	1	$116	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Villa Tobagi - Spacious house near Rho Fiera	$77,693	$335	62%	3	2.5	2	$86	❌	❌	✅	Y / Y	⭐️ 5 (39)
Bnbook-Borromeo Apartment	$39,119	$127	81%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
APPARTAMENTO IN CORTE LOMBARDA	$19,020	$91	51%	3	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Trilocale Rho Fiera con Giardino	$30,311	$161	49%	3	2	3	$188	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
[IHost Apartament] - Falck 19	$32,947	$121	68%	3	1	2	$162	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
The house [Garbagnate Milanese] Milano	$35,747	$106	89%	3	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (81)
Sun House - RhoFiera - Malpensa - Milano - LIUC	$21,442	$90	64%	3	2	31	$47	❌	❌	✅	Y / Y	⭐️ 4.5 (56)
Luxury 3 bedroom 100 SQM next to Rho Fiera	$31,167	$87	94%	3	2	3	$86	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Milan Metro house 20min to Duomo max 7 people1baby	$61,757	$227	74%	3	0	2	$25	❌	❌	✅	Y / Y	⭐️ 4.5 (102)
Grande e Delizioso Trilo Fiera Milano [ 4 ]	$33,192	$123	71%	3	1	2	$53	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Luxe Apartment vicino Milano, Malpensa, Rho Fiera	$22,212	$112	53%	3	1.5	2	$32	❌	✅	❌	Y / Y	⭐️ 5 (66)
CasaMatilda:100mq between Fiera & San Siro Stadium	$36,182	$155	63%	3	2	2	$54	❌	✅	❌	Y / Y	⭐️ 5 (23)
FieraMilanoCity RhoFiera San Siro - Spacious 3BR	$49,988	$181	72%	3	2	3	$149	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Casa con terrazza San Siro	$42,598	$190	60%	3	2	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (41)
LaCasadiPI - 3 camere 3 bagni a un passo da Milano	$67,526	$374	49%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (19)
Roberta House	$19,521	$116	43%	3	1	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (4)
Trilocale/ Rho Fiera Milano Exhibition	$53,105	$311	46%	3	1.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (26)
Newly renovated high-rise apartment（Bonola）	$37,586	$156	65%	3	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (75)
Accomodo MIT39 San Siro	$85,018	$261	89%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Spacious Apartment near fair, subway 500 meters	$72,685	$211	93%	3	2	4	$54	❌	❌	❌	Y / Y	⭐️ 5 (18)
Au Moulin de la Galette + (Parking FREE)	$37,552	$190	54%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (13)
Design Villa - Milan & Rho Fiera	$103,717	$285	99%	3	3.5	2	$71	❌	❌	❌	Y / Y	⭐️ 5 (7)
Appartamento in centro a Busto	$31,189	$133	63%	3	2	1	$54	❌	❌	✅	Y / N	⭐️ 5 (11)
Fantastico appartamento 3 stanze	$30,597	$217	34%	3	2	5	$108	❌	✅	❌	Y / Y	⭐️ 5 (1)
Residenza '900 Stupendo Quadrilocale (App.6)	$44,886	$219	56%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (61)

Return Metrics

-47,627.36% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,084,348	-$6,168,696	-$9,253,045	-$12,337,393	-$15,421,742	-$30,843,484	-$92,530,453
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	-$3,084,348	-$6,168,696	-$9,253,045	-$12,337,393	-$15,421,742	-$30,843,484	-$92,530,453

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-47,627.36%

Payback Period Days

Return on Investment

-47,627.36%

9 Via Nazario Sauro Vanzago, Lombardia, 20043

3 bed • 2 bath • 6 guests

Monthly Rent

$50,656

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $151/night at 63% occupancy ($34,745.66). Airbtics projects $207/night at 67% occupancy ($50,655).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$50,668

Avg annual revenue

67%

Avg occupancy rate

$207

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

$20k

$55k

$95k

$140k

-$3,084,348

Profit

Revenue

$50,656

Operating Expenses

$15,004

Operating Income

$35,652

Net Effective Rent

$3,120,000

Profit (Cash Flow)

-$3,084,348

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-47,627.36%

Payback Period Days