BNBCalc Short Term Rental Rental Arbitrage Analysis Via Pasquale Fornari, Milano, Lombardia, 20146

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€29,450

Profit (Cash Flow)

€3,471

Cash on Cash Return

119.4%

Annual Revenue

€29,450

AirDNA projects €91/night at 71% occupancy ($23,614). Airbtics projects €106/night at 76% occupancy ($29,449). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 76% occupancy rate, €106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€21,813	€32,240	€42,093	€52,756
Occupancy	69%	83%	91%	93%
Nightly Rate	€84	€103	€122	€149

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gambara Guest House 5	€37,348	€111	90%	1	1	1	€36	❌	❌	❌	N / Y	⭐️ 4 (13)
Gambara Guest House 2	€23,657	€71	89%	1	1	1	€36	❌	❌	❌	N / Y	⭐️ 0 (2)
Bezzi Flexyrent A.C. WiFi	€32,086	€149	56%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 4 (13)
Gambara Guest House 4	€22,125	€64	92%	1	1	1	€36	❌	❌	❌	N / Y	⭐️ 4.5 (5)
Sentirsi a casa, è la nostra promessa garantita	€28,941	€92	86%	1	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (71)
Rubens9 - White Studio Suite	€26,022	€76	93%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Cozy Flat De Angeli area!	€29,199	€89	87%	1	1	1	€42	❌	❌	✅	Y / Y	⭐️ 5 (203)
L’Archè Comfort&Relax – Gàmbara Square via Palma	€37,925	€126	77%	1	1	1	€77	❌	❌	❌	N / Y	⭐️ 4.5 (3)
Confortevole appartamento in zona Washington.	€45,659	€129	93%	1	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Quiet and cozy two room apartment - 20 min Duomo	€24,594	€68	93%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (97)
new apartment close to metro Gambara	€32,559	€103	86%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (169)
Accogliente Monolocale zona Washington by Easylife	€28,664	€104	72%	1	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
(Elegant house) Centre of Milan	€34,452	€103	91%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (214)
appartamento con ampia terrazza in area tranquilla	€16,885	€63	72%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (176)
Elegante appartamento a 30 m dalla Metrò	€27,633	€103	70%	1	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (27)
Roomy Apartment with Balcony!	€29,075	€85	91%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Il bilocale con terrazzo dei Marchesi	€31,689	€95	85%	1	1	1	€75	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Gambara Guest House 1	€22,179	€64	92%	1	1	1	€35	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Affitto casa in zona Gambara	€29,391	€259	31%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Design and Comfort in West Milan	€25,099	€97	68%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (78)
Suite Gambara, charme & relax	€22,317	€85	71%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (72)
Design Apartment - Bezzi 79	€31,082	€108	72%	1	1	1	€87	❌	❌	❌	Y / N	⭐️ 5 (15)
Washington Neon Studio Apartment	€13,368	€62	56%	1	1	4	€48	❌	❌	❌	Y / Y	⭐️ 5 (34)
Design & Center New Red Apartment-25 min Linate	€34,536	€117	80%	1	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (47)
Miniloft a Milano,elegante appartamento soppalcato	€48,304	€159	82%	1	1	1	€19	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Oasis Suite \| Subway 50m just 5 minutes to Duomo	€38,477	€111	92%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (104)
AL54 Apartment	€33,901	€144	63%	1	1	2	€19	❌	❌	✅	Y / Y	⭐️ 0 (2)
Gambara Guest House 3	€21,436	€65	88%	1	1	1	€36	❌	❌	❌	N / Y	⭐️ 5 (6)
bilocale design con terrazza - De Angeli	€31,040	€105	75%	1	1	1	€113	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Appartamento Gambara	€27,374	€166	45%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa Carmen	€48,021	€153	84%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (30)
NEW APT close to SOLARI-MUDEC Distric!	€31,019	€87	95%	1	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Appartamento Milano-MM1 Gambara	€25,880	€82	86%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (148)
Magia Blue Suite - Milano	€29,370	€87	91%	1	1	1	€19	❌	❌	❌	Y / Y	⭐️ 5 (121)
Bilocale a Milano tra design e tradizione	€44,520	€118	99%	1	1	4	€48	❌	❌	❌	Y / Y	⭐️ 0 (2)
Italianway - Tagiura 8	€30,135	€124	64%	1	1	1	€48	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
DarshanHome Milano Gambara	€23,460	€130	48%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (6)
bilocale ristrutturato	€14,144	€82	47%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
The Wall - Top Floor Apartment	€37,899	€122	80%	1	1	1	€86	❌	❌	❌	Y / Y	⭐️ 4.5 (13)

Return Metrics

119.41% 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)	€3,471	€6,942	€10,413	€13,885	€17,356	€34,713	€104,139
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	€3,471	€6,942	€10,413	€13,885	€17,356	€34,713	€104,139

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

119.41%

Payback Period Days

305

Return on Investment

119.41%

Via Pasquale Fornari Milano, Lombardia, 20146

1 bed • 1 bath • 1 guests

Monthly Rent

€29,450

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is €91/night at 71% occupancy.Projected nightly rate is €106/night at 76% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€29,508

Avg annual revenue

76%

Avg occupancy rate

€106

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

€20k

€35k

€50k

€3,471

Profit

Revenue

€29,450

Operating Expenses

€11,578

Operating Income

€17,871

Net Effective Rent

€14,400

Profit (Cash Flow)

€3,471

€2,907

Cash Investment

Renos & Furnishing

€2,819

Setup Costs

€88

Total

€2,907

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

119.41%

Payback Period Days

305