BNBCalc Short Term Rental Rental Arbitrage Analysis Via Astolfo, Milano, Lombardia, 20131

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€28,798

Profit (Cash Flow)

€5,275

Cash on Cash Return

181.1%

Annual Revenue

€28,798

AirDNA projects €90/night at 67% occupancy ($22,110). Airbtics projects €114/night at 69% occupancy ($28,797). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, €114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€18,065	€26,284	€41,430	€56,336
Occupancy	59%	69%	85%	90%
Nightly Rate	€81	€101	€130	€167

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Duomo 15 min / Centrale 8 min - Note d'artista	€27,913	€120	61%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (154)
Monolocale a 7 minuti dalla Centrale (Lambrate M2)	€18,024	€59	80%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 5 (288)
Milan Skyline Apartment città studi terrazza wi-fi	€28,112	€83	90%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (55)
Spacious Retreat Steps from Lambrate Metro	€23,197	€87	70%	1	1	3	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (65)
PrimoPiano - Astolfo 14	€65,034	€181	97%	1	1.5	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
TheBlueCorner - Silenzioso Appartamento CittàStudi	€22,264	€69	85%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (126)
Charming apartment	€38,055	€167	61%	1	1	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (9)
Terrace at 20 minutes from Duomo - [HU]	€39,017	€116	87%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 5 (7)
ComeCasa Appartamento a 5 min da Besta	€27,330	€105	68%	1	1	1	€43	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Elegant and Silent Suite Rooftop View Lambrate M2	€25,583	€112	60%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (61)
[Fogagnolo'S House] 100 metri dalla metropolitana	€28,200	€98	77%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Milano Cozy Apt x4 - 450 far from Lambrate FS	€73,552	€223	89%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
[Green House] - soli 5 minuti dalla metropolitana	€21,541	€81	69%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (46)
Design apartment/Città Studi	€72,481	€281	69%	1	1.5	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (18)
FranzArtHome nel cuore di Milano	€25,774	€133	53%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
New York Apartment	€26,179	€84	85%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.5 (102)
Istituto tumori Idromassaggio Metro2 verde 6'piedi	€24,599	€66	97%	1	1	2	€58	❌	✅	❌	Y / Y	⭐️ 5 (63)
Milan St. Anthony apartment	€24,422	€82	81%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (88)
Bilocale Lambrate/Città Studi	€22,032	€64	90%	1	1	2	€67	❌	❌	❌	N / N	⭐️ 4.5 (15)
Roibooking Appartamento Orange Milano - Roibooking	€27,817	€144	51%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Rifugio di Lambrate - Milano Centrale	€21,542	€66	86%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (75)
[Corso Buenos Aires-Città Studi]Appartamento Wifi	€39,710	€115	93%	1	1	1	€53	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Luce e libri	€16,037	€96	44%	1	1	3	€19	❌	❌	❌	Y / Y	⭐️ 5 (4)
Splendido e ampio bilocale	€17,647	€76	59%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (17)
ComeCasa Citta Studi Terraced Apartment	€27,054	€83	85%	1	1	1	€43	❌	❌	✅	Y / Y	⭐️ 5 (12)
[Residenza Il Conte] 100 metri dalla metropolitana	€23,736	€92	69%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (25)
Casa per coppia	€56,448	€154	98%	1	1	31	€34	❌	❌	❌	N / N	⭐️ 0 (2)
Primopiano - Bardelli	€35,475	€112	84%	1	1	2	€38	❌	❌	❌	N / Y	⭐️ 0 (0)
Design Apartment Lambrate, Metro Stop	€17,786	€96	50%	1	1	4	€52	❌	❌	❌	Y / Y	⭐️ 5 (131)
Cozy Cinema Flat	€27,405	€122	61%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (24)
Bilocale Città Studi-Lambrate	€27,412	€163	45%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (1)
Appartamento Città Studi	€14,284	€97	39%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (23)
Appartamento in Zona Lambrate	€19,387	€79	66%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (49)
Angolo vecchia Milano accogliente e ben servito	€14,706	€112	36%	1	1	3	€0	❌	❌	❌	N / Y	⭐️ 5 (10)
Comodo bilocale a Lambrate	€10,604	€130	19%	1	1	4	€38	❌	❌	✅	Y / Y	⭐️ 5 (7)
the Yellow top floor Apartment	€57,347	€244	63%	1	1	4	€28	❌	❌	✅	Y / Y	⭐️ 0 (1)
Bilocale MovieLovers a 7 minuti da Centrale (M2)	€20,501	€66	82%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 5 (79)
DomusMi Gozzano	€40,441	€143	77%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 3 (2)
Milan St. George Apartment	€22,873	€75	83%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (78)
appartamento open space	€14,538	€105	38%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.8 (16)

Return Metrics

181.11% 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)	€5,275	€10,550	€15,825	€21,100	€26,375	€52,750	€158,252
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	€5,275	€10,550	€15,825	€21,100	€26,375	€52,750	€158,252

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

181.11%

Payback Period Days

201

Return on Investment

181.11%

Via Astolfo Milano, Lombardia, 20131

1 bed • 1 bath • 2 guests

Monthly Rent

€28,798

Annual Revenue

BNBCalc predicts this property will get $114 per night with 69% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% 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.

€29,651

Avg annual revenue

69%

Avg occupancy rate

€114

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

€75k

€5,275

Profit

Revenue

€28,798

Operating Expenses

€11,523

Operating Income

€17,275

Net Effective Rent

€12,000

Profit (Cash Flow)

€5,275

€2,913

Cash Investment

Renos & Furnishing

€2,824

Setup Costs

€89

Total

€2,913

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

181.11%

Payback Period Days

201