BNBCalc Short Term Rental Rental Arbitrage Analysis Via Lanfranco della Pila, Milano, Lombardia, 20162

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€63,129

Profit (Cash Flow)

€23,270

Cash on Cash Return

380.2%

Annual Revenue

€63,129

AirDNA projects €164/night at 66% occupancy ($39,641). Airbtics projects €240/night at 72% occupancy ($63,128). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, €240 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€39,241	€55,089	€94,612	€155,027
Occupancy	64%	71%	86%	96%
Nightly Rate	€165	€209	€297	€433

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
I Host apartment - Graziano 1	€64,530	€198	85%	3	3	2	€153	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
"Suite Naviglio Martesana" Milano-M1 per Duomo	€39,620	€175	60%	3	1	1	€92	❌	✅	❌	Y / Y	⭐️ 4.8 (110)
Gorgeous Townhouse in the heart of NoLo	€73,556	€477	40%	3	3	1	€116	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Spacious and cozy apartment into Isola district	€38,197	€103	98%	3	1	2	€93	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
spazioso appartamento 4 locali in villetta	€29,449	€155	51%	3	1	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (65)
Milano in VoGa quattro - Favoloso appartamento	€42,764	€173	66%	3	3	2	€81	❌	❌	❌	Y / Y	⭐️ 5 (16)
Luxurious apartment - wonderful holiday in Milan	€134,551	€494	74%	3	1	1	€56	❌	❌	❌	N / Y	⭐️ 4.8 (94)
Attico skyline self check in bicocca metro station	€41,584	€164	65%	3	2	2	€102	❌	❌	✅	N / Y	⭐️ 4.5 (29)
MACIACHINI 1 - Luxury 3 Bedrooms Apt.	€68,083	€206	90%	3	2	2	€36	❌	❌	✅	Y / Y	⭐️ 4.7 (187)
Villa Olivowith private terrace & Jacuzzi+3Beds!	€103,876	€430	66%	3	2	2	€0	❌	✅	❌	Y / Y	⭐️ 4.8 (93)
Detached House just 550m from Lancetti FS!	€49,023	€157	80%	3	2	1	€153	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Loft milano 10 minuti dal centro	€57,032	€215	72%	3	2	2	€45	❌	❌	✅	Y / Y	⭐️ 4.1 (11)
Terrazza Salis; bbq, 3 bedrooms, in front of Metro	€69,695	€199	92%	3	1	2	€93	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
[Metro a 100m] Industrial Disign Loft WiFi+Netflix	€59,469	€228	70%	3	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4 (7)
MM Istria Urban Chic Apartment	€39,655	€136	77%	3	3	1	€109	❌	❌	❌	Y / Y	⭐️ 3.6 (12)
MG10 [Bicocca-Villa San Giovanni] • Maxi • Bright	€126,595	€371	90%	3	2	1	€114	❌	❌	✅	N / Y	⭐️ 4.2 (24)
Appartamento 3 stanze	€41,667	€169	66%	3	2	2	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Future Apartment - Fantastic	€71,689	€212	92%	3	2	3	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
Quadrilocale Metro5 Istria 3 bedrooms	€51,169	€304	44%	3	2	1	€101	❌	❌	❌	Y / Y	⭐️ 5 (20)
MO43 [Duomo-Loreto] • Super Large • Central	€118,589	€315	100%	3	3	1	€133	❌	❌	✅	Y / Y	⭐️ 2.4 (3)
Every - two apartment Milan Center - 24h check-in	€89,304	€242	100%	3	2	1	€56	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
MilanRentals - Angelica	€70,115	€204	92%	3	2	1	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (835)
BMW Oasis 3 room apartment	€24,965	€101	67%	3	2	100	€122	❌	❌	❌	Y / N	⭐️ 3.2 (9)
Large flat with balconies & desks	€133,043	€512	69%	3	2	2	€195	❌	❌	❌	Y / Y	⭐️ 3.9 (8)
[12 Minuti dal Duomo]Metro+10 posti letto	€37,003	€291	34%	3	2	1	€50	❌	❌	❌	Y / Y	⭐️ 4 (8)
Appartamento da Vincenzo per 7 persone	€63,151	€247	69%	3	2	2	€61	❌	❌	❌	N / N	⭐️ 4.7 (3)
[11th Floor] Private Parking & Self Check-in	€63,125	€236	73%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Viale Monza Gorla M1	€28,393	€136	57%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 3.8 (4)
[15 minuti dal Duomo] Ampissima con due terrazzi	€94,433	€307	84%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.2 (10)
Cozy and stilish apartment with terrace and garden	€72,667	€459	42%	3	2	1	€51	❌	❌	❌	Y / Y	⭐️ 0 (0)
Brand new flat close to Isola	€106,843	€295	99%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (9)
[EL LOFT] Spazioso e accogliente a 2 min da metro	€65,970	€233	77%	3	2	3	€61	❌	❌	❌	Y / Y	⭐️ 5 (19)
Viale Monza M1	€35,711	€168	58%	3	2	1	€51	❌	❌	✅	Y / N	⭐️ 5 (1)
Family House - Mandala 20min to Duomo	€49,738	€165	79%	3	2	1	€50	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Appartamento con terrazzo Parco	€44,389	€119	96%	3	2	7	€153	❌	❌	❌	Y / Y	⭐️ 5 (1)
Exclusive 140mq - 3 rooms - MM3 Affori Centro	€73,487	€310	64%	3	2	1	€30	❌	❌	❌	Y / Y	⭐️ 5 (21)
Charming Flat for 6 Near Park	€31,883	€127	65%	3	2	2	€161	❌	❌	❌	Y / Y	⭐️ 5 (13)
[IHost Big Apartment] - Arganini 22	€75,007	€226	69%	3	2	1	€133	❌	❌	❌	Y / Y	⭐️ 4 (7)
Giacosa, 71 – Comodo appartamento per 6	€55,281	€182	79%	3	2	1	€181	❌	✅	❌	Y / Y	⭐️ 4.7 (18)
New! Apartment, casa Glicine	€32,876	€166	54%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

380.2% 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)	€23,270	€46,540	€69,811	€93,081	€116,351	€232,703	€698,111
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	€23,270	€46,540	€69,811	€93,081	€116,351	€232,703	€698,111

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

380.2%

Payback Period Days

Return on Investment

380.2%

Via Lanfranco della Pila Milano, Lombardia, 20162

3 bed • 2 bath • 6 guests

Monthly Rent

€63,129

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €164/night at 66% occupancy.Projected nightly rate is €240/night at 72% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

€59,531

Avg annual revenue

71%

Avg occupancy rate

€228

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

€55k

€95k

€135k

€23,270

Profit

Revenue

€63,129

Operating Expenses

€15,858

Operating Income

€47,270

Net Effective Rent

€24,000

Profit (Cash Flow)

€23,270

€6,120

Cash Investment

Renos & Furnishing

€6,026

Setup Costs

€95

Total

€6,120

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

380.2%

Payback Period Days