BNBCalc Short Term Rental Rental Arbitrage Analysis Via Augusto Anfossi, 32, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 4 guests • €1,000

BNB

Calc

Annual Revenue

€33,755

Profit (Cash Flow)

€9,664

Cash on Cash Return

330.9%

Annual Revenue

€33,755

AirDNA projects €108/night at 65% occupancy ($25,728). Airbtics projects €136/night at 68% occupancy ($33,755). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, €136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€15,919	€28,682	€49,958	€76,640
Occupancy	47%	73%	85%	93%
Nightly Rate	€90	€105	€157	€220

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Your 1 bedroom in Milan	€18,860	€115	43%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Milano Experience Home - Gauguin	€19,352	€165	32%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Spazio M&M Anfossi 10	€34,518	€97	96%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (227)
Porta romana Urban Chic	€34,156	€102	85%	1	1	2	€68	❌	❌	❌	N / Y	⭐️ 4 (5)
YouHosty - Spartaco 28	€28,146	€102	73%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Morosini, 18 - Spazio Morosini	€37,236	€132	75%	1	1	1	€82	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Lovely apartment in Milan	€24,554	€136	46%	1	1	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (9)
House of cinema	€27,846	€78	95%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (392)
Cozy Studio in Porta Romana	€32,785	€93	92%	1	1	1	€29	❌	❌	❌	Y / Y	⭐️ 4.5 (142)
APT with balcony! Milano- Porta Romana District!	€21,423	€60	95%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy APT with Balcony - Porta Romana District	€61,713	€176	93%	1	1	1	€80	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
wonderful flat with duomo view at 15min walking	€25,921	€98	71%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (116)
Verde Salvia a Milano	€54,607	€393	38%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Splendid Loft Milan IED Milan	€31,758	€99	85%	1	1	1	€82	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Milano Experience Home - Jungle	€30,675	€227	37%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Welcome Studio 36, 15 min. to Duomo	€34,093	€107	85%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (134)
Apartment in Milan - City Center	€33,349	€114	78%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (38)
Cozy Two-room apartment close to city centre	€32,528	€129	69%	1	1	31	€0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Spartaco 33 \| Brera Apartments	€36,284	€220	45%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Il Girasole - Bilocale a pochi passi dal centro.	€14,654	€89	43%	1	1	2	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Lovely apt, Easy Access to Centre	€110,654	€450	65%	1	1	1	€96	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Elegant two-room Flat, a few steps from Center	€28,726	€103	74%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.7 (44)
cozy and quiet central flat	€15,476	€126	30%	1	1	31	€48	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ampio loft nel cuore di Milano	€52,559	€243	59%	1	2	31	€0	❌	✅	❌	Y / Y	⭐️ 5 (3)
Easylife - Studio a few steps from Duomo	€26,335	€96	75%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Milan Cadore - Urban Retreat Apartment!	€24,851	€81	84%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Porta Romana Cozy Apt. with Balcony	€25,018	€84	81%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (8)
Cortivo House Suite Perugino 8	€33,080	€99	84%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
[Porta Vittoria] Loft Silenzioso con Wi-Fi	€17,017	€68	67%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
NEW! Design Boutique Apartment Porta Romana	€22,161	€126	48%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Moreni Park House	€62,268	€209	81%	1	2	1	€125	❌	❌	❌	Y / Y	⭐️ 4 (1)
Perugino 20 appartamento moderno	€42,711	€116	100%	1	1	1	€20	❌	❌	✅	Y / N	⭐️ 0 (0)
Cozy Studio near Porta Romana	€28,569	€90	87%	1	1	2	€58	❌	❌	✅	Y / Y	⭐️ 5 (21)
PAU10 [Porta Romana - Duomo] • Luxury	€54,431	€155	92%	1	1	1	€54	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
"Home sweet home" Morosini	€50,751	€193	70%	1	1	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Best Rent - Apartment in Cinque Giornate	€64,554	€178	92%	1	1	1	€134	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Via Pinaroli - Studio - by HOST4U	€12,171	€69	48%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.3 (7)
cadore17milano	€17,478	€85	56%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Appartamento	€11,741	€75	43%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (11)

Return Metrics

330.87% 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)	€9,663	€19,327	€28,991	€38,655	€48,319	€96,638	€289,915
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	€30	€60	€92	€125	€159	€343	€1,427
Total Return	€9,693	€19,388	€29,084	€38,780	€48,478	€96,982	€291,342

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

330.87%

Payback Period Days

110

Return on Investment

331.89%

32 Via Augusto Anfossi Milano, Lombardia, 20135

1 bed • 1 bath • 4 guests

Monthly Rent

€33,755

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €108/night at 65% occupancy.Projected nightly rate is €136/night at 68% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

€33,605

Avg annual revenue

68%

Avg occupancy rate

€136

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

€40k

€75k

€110k

€9,664

Profit

Revenue

€33,755

Operating Expenses

€12,092

Operating Income

€21,664

Net Effective Rent

€12,000

Profit (Cash Flow)

€9,664

€2,921

Cash Investment

Renos & Furnishing

€2,832

Setup Costs

€89

Total

€2,921

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

330.87%

Payback Period Days

110