BNBCalc Short Term Rental Rental Arbitrage Analysis Via Carlo Pisacane, Milano, Lombardia, 20129

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€51,204

Profit (Cash Flow)

€25,255

Cash on Cash Return

871.2%

Annual Revenue

€51,204

AirDNA projects €123/night at 66% occupancy ($29,543). Airbtics projects €138/night at 74% occupancy ($37,414). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, €187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€27,322	€33,897	€53,783	€61,857
Occupancy	69%	76%	85%	91%
Nightly Rate	€106	€118	€168	€180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Porta Venezia Luxury Apartment in center of Milan	€25,558	€78	90%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (862)
A casa dell'Architetto: un gioiello nel Centro.	€43,035	€330	34%	1	1	4	€48	❌	❌	❌	Y / Y	⭐️ 0 (0)
Minimal, in un quartiere storico di Porta Venezia	€46,888	€173	73%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Italianway - Melzo 12 Bohemien	€24,677	€107	58%	1	1	1	€72	❌	❌	✅	Y / Y	⭐️ 4 (13)
Italianway - Melzo 12 Anni '50	€34,583	€118	76%	1	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Italianway - Melzo 12 Bosco	€37,713	€134	73%	1	1	1	€86	❌	❌	✅	Y / Y	⭐️ 0 (2)
Italianway - Melzo 12 Swing	€29,305	€112	67%	1	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4 (27)
Stunning penthouse with balcony - Porta Venezia	€65,317	€180	97%	1	1	1	€77	❌	❌	❌	Y / Y	⭐️ 5 (77)
Primopiano - Melzo E	€68,792	€187	100%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 0 (1)
Comfy Terrace in Porta Venezia	€34,683	€101	91%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (167)
Botticelli Flat	€59,773	€212	75%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (10)
Porta Venezia Loft - Nel Cuore Della Città	€34,281	€106	86%	1	1	1	€36	❌	❌	✅	Y / Y	⭐️ 5 (204)
[Porta Venezia] grazioso appartamento con WiFi A/C	€30,472	€106	76%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (170)
Design Hygge home at Porta Venezia in Milan	€40,295	€143	74%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (126)
Nel cuore di Porta Venezia.	€28,422	€123	62%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (27)
Italianway - Melzo 12 Musicista	€33,728	€118	74%	1	1	1	€63	❌	❌	✅	N / Y	⭐️ 3.5 (8)
Italianway - Melzo 12 - Naif	€29,917	€111	69%	1	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4 (14)
Modern apartment in Porta Venezia	€33,462	€101	87%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (173)
Elegant flat in the center of Milan	€55,554	€179	83%	1	1	1	€34	❌	❌	❌	N / Y	⭐️ 5 (107)
La Pilo	€26,659	€123	58%	1	1	2	€28	❌	❌	❌	N / Y	⭐️ 4.5 (25)
YouHosty - Lambro 12	€33,903	€118	76%	1	1	2	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (117)
Porta Venezia cozy apartament	€77,113	€347	60%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (27)
Italianway - Melzo 12 - Topolino	€35,046	€115	78%	1	1	1	€63	❌	❌	✅	N / Y	⭐️ 4 (10)
Melaverde Flat Milano Metro 4	€28,915	€92	85%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Casa Adelaide	€51,351	€177	76%	1	2	1	€101	❌	❌	❌	Y / Y	⭐️ 5 (81)
Monolocale Kramer	€27,107	€99	75%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (48)
Traditional “casa di ringhiera”	€22,360	€148	40%	1	1	2	€19	❌	❌	✅	Y / N	⭐️ 5 (11)
BlueChic Studio, Milano - porta Venezia	€28,798	€109	70%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (304)
Suite Goldoni 3, centro Milano, Risorgimento.	€32,701	€114	77%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (228)
Grazioso monolocale bohemienne	€15,860	€57	74%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
LaPerlaVintage di Porta Venezia	€47,145	€143	89%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (107)
Vintage Loft in Porta Venezia	€32,164	€91	93%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (252)
Accomodo MIM21 Porta Venezia	€52,859	€159	91%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (64)
Easylife - Cozy and chic flat in Risorgimento area	€47,665	€167	76%	1	1	1	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Yellow House by Costanza	€44,138	€167	71%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 5 (425)
NEW LOFT in Porta Venezia	€30,767	€88	94%	1	1	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (77)
Rooftop terrace-elegante attico con idromassaggio	€41,978	€170	67%	1	1	1	€14	❌	✅	❌	Y / Y	⭐️ 5 (42)
La stanza con bagno in PortaVenezia-Milano	€20,150	€65	83%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (94)
Italianway - Melzo 12 Art Déco	€35,062	€116	78%	1	1	1	€63	❌	❌	✅	Y / Y	⭐️ 4 (10)

Return Metrics

871.15% 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)	€25,255	€50,510	€75,765	€101,020	€126,275	€252,550	€757,652
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	€25,255	€50,510	€75,765	€101,020	€126,275	€252,550	€757,652

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

871.15%

Payback Period Days

Return on Investment

871.15%

Via Carlo Pisacane Milano, Lombardia, 20129

1 bed • 1 bath • 2 guests

Monthly Rent

€51,204

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €123/night at 66% occupancy.Projected nightly rate is €138/night at 74% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

€37,472

Avg annual revenue

74%

Avg occupancy rate

€138

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

€55k

€80k

€25,255

Profit

Revenue

€51,204

Operating Expenses

€13,949

Operating Income

€37,255

Net Effective Rent

€12,000

Profit (Cash Flow)

€25,255

€2,899

Cash Investment

Renos & Furnishing

€2,811

Setup Costs

€88

Total

€2,899

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

871.15%

Payback Period Days