BNBCalc Short Term Rental Rental Arbitrage Analysis Via Carlo D'Adda, Milano, Lombardia, 20143

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€29,901

Profit (Cash Flow)

€3,833

Cash on Cash Return

131.2%

Annual Revenue

€29,901

AirDNA projects €99/night at 65% occupancy ($23,619). Airbtics projects €114/night at 72% occupancy ($29,900). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, €114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,305	€28,146	€42,127	€51,092
Occupancy	60%	73%	87%	94%
Nightly Rate	€86	€102	€129	€145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Piccolo Loft sui Navigli	€19,256	€102	48%	1	1	1	€44	❌	❌	✅	Y / N	⭐️ 0 (1)
Luisa's Spot down the Navigli	€21,317	€83	67%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (108)
White House Apartment - Navigli	€24,455	€73	89%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (160)
Casa sul canale	€21,687	€75	78%	1	1	1	€32	❌	❌	✅	Y / Y	⭐️ 5 (241)
Ludo's Home Navigli	€24,124	€67	95%	1	1	1	€44	❌	❌	❌	Y / Y	⭐️ 5 (91)
Ripa 127 Apartment Navigli	€34,100	€116	76%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Lovely 1-bedroom condo in Milano	€29,548	€87	92%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (157)
Modern Navigli Apartment	€29,927	€84	93%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (138)
Il Naviglio dietro l'angolo	€20,442	€59	94%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (94)
Ripa Apartments Pastorelli - Naviglio Grande	€40,296	€113	95%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (99)
Milan's Navigli Nest	€29,051	€87	88%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (122)
The Nest	€34,625	€133	71%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Luxury 1 bedroom Navigli loft	€35,704	€114	83%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Rabbit Hole	€24,431	€143	46%	1	1	2	€44	❌	❌	❌	N / Y	⭐️ 4.5 (6)
Andrea apartment in the Navigli area	€37,620	€118	87%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (146)
Easylife - Sophisticated two-room apartment in the heart of Navigli	€42,991	€164	69%	1	1	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
La Casina di Barbara sul Naviglio, Canal area	€20,824	€84	64%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (71)
Navigli Central Studio [WiFi & Netflix]	€93,972	€339	75%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (85)
Italianway - Giovanni Pastorelli 4	€24,562	€114	56%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
5* Loft nel cuore dei Navigli	€61,398	€220	75%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (178)
IL Rifugio sui Navigli con garage + A/C + WiFi	€30,200	€100	79%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Cozy House on Navigli	€22,311	€68	85%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (169)
Peaceful & charming Loft by the Navigli	€27,103	€135	54%	1	1	2	€38	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
[Milano Navigli Hideaway] 5 minutes to metro	€33,132	€125	71%	1	1	3	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Casa VIlloresi Naviglio grande	€26,998	€92	79%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.7 (186)
Downtown Milano Charming loft with courtyard	€28,333	€100	75%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (109)
Nido Naviglio Grande	€32,634	€90	99%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (31)
Artist’s residence 80 mq with garden and palm tree	€23,601	€131	48%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (57)
Navigli & Darsena cozy home	€22,427	€86	67%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (55)
navigli - loft	€32,512	€89	100%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (174)
New Navigli Apartment - Milan center Italy	€30,868	€139	59%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (37)
Appartamento Navigli Milano	€24,969	€107	64%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (62)
"Bello & Buono" Navigli Apartment	€31,760	€89	94%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (229)
Accogliente bilocale sui Navigli	€24,786	€96	70%	1	1	3	€34	❌	❌	❌	Y / Y	⭐️ 5 (48)
Apartment by the canal	€23,718	€102	61%	1	1	3	€24	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Linda sul Naviglio	€29,228	€138	58%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Bilo Panoramico - Navigli free Wi-Fi - piano 8	€15,786	€76	56%	1	1	31	€48	❌	❌	❌	N / Y	⭐️ 4.5 (85)
Pastorelli, studio with parking & terrace by halld	€29,436	€109	69%	1	1	1	€139	❌	❌	❌	Y / Y	⭐️ 3.5 (6)
La finestra sul Naviglio	€25,521	€128	52%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

131.24% 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)	€3,833	€7,666	€11,500	€15,333	€19,167	€38,334	€115,002
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	€3,833	€7,666	€11,500	€15,333	€19,167	€38,334	€115,002

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

131.24%

Payback Period Days

278

Return on Investment

131.24%

Via Carlo D'Adda Milano, Lombardia, 20143

1 bed • 1 bath • 1 guests

Monthly Rent

€29,901

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €99/night at 65% occupancy.Projected nightly rate is €114/night at 72% occupancy.

Occupancy Rate

Top 53% 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.

€30,048

Avg annual revenue

72%

Avg occupancy rate

€113

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

€40k

€65k

€95k

€3,833

Profit

Revenue

€29,901

Operating Expenses

€11,668

Operating Income

€18,233

Net Effective Rent

€14,400

Profit (Cash Flow)

€3,833

€2,921

Cash Investment

Renos & Furnishing

€2,832

Setup Costs

€89

Total

€2,921

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

131.24%

Payback Period Days

278