BNBCalc Short Term Rental Rental Arbitrage Analysis Via Montevideo, 3, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€52,845

Profit (Cash Flow)

€18,816

Cash on Cash Return

598.7%

Annual Revenue

€52,845

AirDNA projects €130/night at 74% occupancy ($35,137). Airbtics projects €150/night at 74% occupancy ($40,562). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, €168 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€28,059	€38,458	€54,480	€79,553
Occupancy	69%	78%	86%	95%
Nightly Rate	€109	€131	€168	€223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW! Attic Tortona District-Navigli	€30,846	€129	64%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (100)
Savona Apartment	€52,338	€179	79%	1	1	1	€36	❌	❌	❌	Y / Y	⭐️ 5 (5)
Design District Navigli	€33,009	€96	94%	1	1	2	€15	❌	❌	❌	N / Y	⭐️ 4.5 (100)
Modern and luxurious apartment in Savona district	€32,192	€120	72%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (96)
Apt Navigli-Luminoso Bilocale-Il Cortile di Milano	€35,704	€128	74%	1	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (33)
Modern Design Loft 4 beds, Via Tortona - Navigli	€56,011	€155	95%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (122)
Appartamento in centro a Milano	€33,353	€101	89%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
E-Milan Rooms Zona Tortona	€58,658	€193	83%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (10)
Voghera Fashion District	€41,712	€123	86%	1	1	1	€103	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Nuovissimo Solari 19	€43,432	€168	69%	1	2	1	€41	❌	❌	✅	N / Y	⭐️ 5 (5)
Lovely apartment near via Tortona	€50,214	€393	34%	1	1	31	€32	❌	❌	❌	Y / Y	⭐️ 5 (4)
Silent and independent Studio	€58,727	€221	71%	1	1	1	€31	❌	❌	✅	N / Y	⭐️ 5 (7)
MIlano Apartments Orseolo	€33,770	€203	44%	1	1	1	€32	❌	❌	✅	Y / Y	⭐️ 0 (0)
Loft di design esperienziale	€67,991	€235	79%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy flat mins walk to Navigli and metro	€52,822	€145	97%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (16)
Enjoy Milano Life Style - Tortona Porta Genova	€62,128	€253	65%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Forcella Fashion District	€31,919	€95	86%	1	1	1	€93	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Milan Design District loft, Via Tortona - 4 beds	€46,790	€130	94%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (114)
Loft in Tortona/Navigli	€23,999	€88	70%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 4 (49)
Appartamento in tipica casa di ringhiera in zona Navigli	€34,440	€164	56%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (123)
PrimoPiano - Savona	€49,844	€136	99%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (12)
Cozy apartment Tortona Navigli	€30,690	€98	86%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (24)
ARTISTIC PARK APARTMENT - Design Fashion District	€37,234	€143	70%	1	1	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (63)
Brand New Apartment in Design District	€40,464	€113	95%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (80)
Soppalchino in Via Savona	€39,050	€118	88%	1	1	1	€36	❌	❌	✅	Y / Y	⭐️ 5 (57)
[Navigli - Porta Genova] Navigli Classy Flat	€31,948	€111	73%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.7 (79)
La casa di Ale-appartamento nuovissimo	€47,682	€169	77%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
New Loft di Design Tortona - Navigli - Intrho	€46,679	€132	93%	1	1	1	€54	❌	❌	❌	Y / Y	⭐️ 5 (12)
Tortona10 con garage/terrazzo CIR 015156-CNI-08131	€81,167	€222	100%	1	1	3	€0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
In the heart of design and fashion district	€33,664	€110	83%	1	1.5	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (83)
Comoda boheme nel cuore del Tortona District	€35,315	€134	71%	1	1	1	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Navigli/Tortona Self Checkin - WiFi - Parking	€50,494	€158	85%	1	1	1	€62	❌	❌	✅	Y / Y	⭐️ 5 (17)
Fashion District House	€26,011	€84	79%	1	1	1	€47	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Design loft in Tortona Area, Milan	€26,178	€106	67%	1	2	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (261)
Lovely Flat - Savona Tortona Apartment	€21,920	€82	71%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (135)
Cozy Flat in the heart of Milan	€18,457	€96	51%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Appartamento Tortona - Milano	€31,628	€106	79%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (33)
Solari Platinum apartment	€32,936	€128	69%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

598.67% 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)	€18,816	€37,632	€56,448	€75,265	€94,081	€188,163	€564,489
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	€18,816	€37,632	€56,448	€75,265	€94,081	€188,163	€564,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

598.67%

Payback Period Days

Return on Investment

598.67%

3 Via Montevideo Milano, Lombardia, 20144

1 bed • 1 bath • 1 guests

Monthly Rent

€52,845

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €130/night at 74% occupancy.Projected nightly rate is €150/night at 74% occupancy.

Occupancy Rate

Top 31% 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.

€39,869

Avg annual revenue

74%

Avg occupancy rate

€150

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

€35k

€60k

€80k

€18,816

Profit

Revenue

€52,845

Operating Expenses

€14,829

Operating Income

€38,016

Net Effective Rent

€19,200

Profit (Cash Flow)

€18,816

€3,143

Cash Investment

Renos & Furnishing

€3,047

Setup Costs

€96

Total

€3,143

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

598.67%

Payback Period Days