BNBCalc Short Term Rental Rental Arbitrage Analysis Via Gottlieb Wilhelm Daimler, Milano, Lombardia,

2 bed • 2 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€59,991

Profit (Cash Flow)

€26,247

Cash on Cash Return

544.0%

Annual Revenue

€59,991

AirDNA projects €137/night at 51% occupancy ($25,466). Airbtics projects €185/night at 59% occupancy ($39,908). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, €213 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€19,112	€39,198	€61,079	€102,156
Occupancy	41%	63%	77%	85%
Nightly Rate	€125	€167	€213	€324

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Intero appartamento a Pero	€28,234	€113	68%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Celia's Home - [Expo Fiera Milano - San Siro]	€39,961	€233	45%	2	1	1	€42	❌	❌	✅	Y / Y	⭐️ 4.7 (166)
Maison Prince [Fiera Milano]	€95,534	€323	80%	2	1	1	€48	❌	❌	✅	Y / Y	⭐️ 5 (4)
Appartamento	€25,213	€342	19%	2	1	2	€32	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Rho Fiera Flat	€22,442	€120	51%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Bnbook-OlonaTriloB-Fiera Milano-Pero	€32,170	€111	76%	2	1	7	€128	❌	❌	❌	Y / Y	⭐️ 4.2 (24)
Bonola M1 Underground Bright & Functional Apt x4	€17,478	€59	76%	2	1	1	€69	❌	❌	❌	Y / Y	⭐️ 4 (20)
@UptownLiving - Cascina Merlata	€72,512	€404	49%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Appartamento B&B Fiera Milano Rho Blu	€31,960	€153	57%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Appartamento B&B Fiera Milano Rho Mansarda	€33,986	€152	61%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Casa Dolce Casa - LOFT RHO FIERA	€20,385	€173	32%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 0 (0)
Rick's House	€22,343	€141	42%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (2)
Milano Fiera-Cozy Aprtament with Private Parking!	€122,028	€335	98%	2	1	2	€87	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
MyCosmo - Cosy flat Fiera Milano	€25,435	€189	35%	2	1	1	€32	❌	❌	✅	Y / Y	⭐️ 0 (0)
the Home[Fiera Milano-San Siro-MiCo-Merlata Bloom]	€53,926	€216	67%	2	2	1	€31	❌	❌	✅	Y / Y	⭐️ 5 (66)
Maison Sindbad 6 pax [Fiera Milano]	€118,510	€375	85%	2	3	1	€58	❌	❌	✅	Y / Y	⭐️ 5 (2)
CasaMaria /Luminoso e ampio appartamento a Milano	€23,032	€104	60%	2	2	2	€11	❌	❌	✅	Y / Y	⭐️ 5 (38)
Bnbook Pero Figino Rho Fiera, 2 bedrooms 2 bathrooms	€32,146	€128	67%	2	2	7	€173	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Casa da Suite Impera	€29,644	€148	52%	2	2	1	€89	❌	❌	❌	Y / Y	⭐️ 3.7 (16)
Whole apartmen	€10,185	€199	14%	2	1	3	€0	❌	❌	❌	N / Y	⭐️ 3.4 (3)
[Fiera Milano] Apt Moderno, 10min dalla Metro	€16,706	€115	37%	2	1	1	€57	❌	❌	✅	N / Y	⭐️ 4.8 (6)
Spazioso trilocale con terrazza	€22,890	€250	25%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (1)
Appartamento Rho fiera	€37,190	€127	80%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Ton's House	€25,312	€151	43%	2	2	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (9)
The Best Rent - Apartment in residential area	€62,887	€174	95%	2	1	1	€208	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Domus Pyrus Apartments - Rho Fiera Milano	€26,233	€109	66%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (9)
Appartamento Ila-Uptown Milano	€33,211	€117	76%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (9)
RHOme Pero \| Copernico 18	€34,166	€161	58%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Green Living with Terrace and Garage by NDP rent	€60,115	€213	77%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
[~White & Black~] • Milano	€22,924	€157	39%	2	1	1	€74	❌	❌	❌	N / Y	⭐️ 5 (3)
La Casa di Ross	€26,429	€95	76%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Modern with Terrace & Garage by NDP rent	€72,394	€247	80%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Milano nel verde e nel confort	€14,424	€99	33%	2	1	7	€74	❌	❌	❌	Y / N	⭐️ 0 (0)
Grazioso trilocale	€29,170	€266	30%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
Modern with Terrace & Garage by NDP rent	€62,685	€186	92%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (58)
Green Living con Terrazza e Garage by NDP rent	€56,495	€193	80%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
White & Black	€32,578	€127	69%	2	1	1	€48	❌	❌	❌	N / Y	⭐️ 4 (3)
Green Living with Terrace & Garage by NDP rent	€67,273	€207	89%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Green Living with Terrace & Garage by NDP rent	€57,382	€204	77%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Comfy 2-room City Apt in Milan	€18,808	€206	25%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

544.01% 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)	€26,247	€52,494	€78,741	€104,988	€131,235	€262,470	€787,412
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	€26,247	€52,494	€78,741	€104,988	€131,235	€262,470	€787,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

544.01%

Payback Period Days

Return on Investment

544.01%

Via Gottlieb Wilhelm Daimler Milano, Lombardia

2 bed • 2 bath • 2 guests

Monthly Rent

€59,991

Annual Revenue

BNBCalc predicts this property will get $185 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€40,909

Avg annual revenue

59%

Avg occupancy rate

€185

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

€45k

€85k

€125k

€26,247

Profit

Revenue

€59,991

Operating Expenses

€15,744

Operating Income

€44,247

Net Effective Rent

€18,000

Profit (Cash Flow)

€26,247

€4,825

Cash Investment

Renos & Furnishing

€4,728

Setup Costs

€97

Total

€4,825

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

544.01%

Payback Period Days