BNBCalc Short Term Rental Rental Arbitrage Analysis Via Privata Dolfin, Milano, Lombardia, 20155

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

€32,878

Profit (Cash Flow)

€6,061

Cash on Cash Return

197.6%

Annual Revenue

€32,878

AirDNA projects €104/night at 64% occupancy ($24,426). Airbtics projects €134/night at 67% occupancy ($32,877). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, €134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€16,321	€30,647	€51,450	€82,013
Occupancy	49%	72%	86%	95%
Nightly Rate	€88	€113	€160	€230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious studio apartment!	€11,790	€130	23%	1	2	1	€22	❌	❌	✅	Y / N	⭐️ 4.8 (5)
Farini loft: 1°P-luminoso&silenzioso appartamento	€29,245	€91	87%	1	2	3	€35	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Lussuoso appartamento a 20 minuti dal Duomo	€16,106	€83	51%	1	1	2	€61	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Appartamento privato Garibaldi	€33,806	€92	100%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Spaziosa Suite a Milano - Duomo	€34,625	€132	67%	1	1	1	€61	❌	❌	✅	Y / Y	⭐️ 5 (10)
Cenisio Comfort House	€29,676	€143	55%	1	1	1	€52	❌	❌	✅	Y / Y	⭐️ 3.4 (5)
LUNA HOMES - Bilocale in Mac Mahon	€47,354	€149	84%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
typical house in Milan near Expo	€58,142	€164	95%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (2)
Brand new apartment with balcony - Cenisio	€61,991	€227	72%	1	1	1	€80	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Nice Apartment in Milan (near Garibaldi Station)	€11,259	€72	41%	1	1	1	€25	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Modern & Cozy Apartment in Milan	€27,159	€186	37%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (1)
Affitasi per fiera del mobile Milano	€95,375	€274	95%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Mac Mahon Apartment	€17,339	€91	49%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Attico con terrazzo a due passi dal centro	€34,138	€274	33%	1	1	3	€25	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
Sunshine Raggio di sole	€18,287	€141	34%	1	1	1	€50	❌	✅	❌	Y / Y	⭐️ 4.5 (13)
[Duomo - CityLife] Design near Metro - FREE WIFI	€46,293	€129	95%	1	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.8 (162)
Tranquil & Cozy Loft with Courtyard	€43,737	€121	96%	1	1	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (94)
Comodo bilocale ristrutturato (piano terra)	€27,429	€89	82%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (77)
Vicina alla metro	€18,882	€266	18%	1	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Appartamento Milano	€26,397	€88	80%	1	1	2	€30	❌	❌	✅	N / Y	⭐️ 4.6 (72)
Apartment with Balcony- Bullona District!	€34,993	€106	85%	1	1	1	€61	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
[Duomo15min-CenisioM5] The Courtyard LoftApartment	€27,273	€117	61%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
Grazioso bilocale ristrutturato a nuovo (piano 6)	€25,864	€82	83%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 4.9 (117)
Milan 4pax WIFI	€43,267	€155	74%	1	1	1	€80	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Mini Loft di Design a Milano	€11,425	€66	46%	1	1	3	€35	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Bullona Elegant Apartment	€52,901	€160	86%	1	1	2	€70	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Little Nest Cenisio Monumentale	€30,439	€92	89%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Casa Olghina	€19,740	€96	54%	1	1	2	€25	❌	❌	❌	N / Y	⭐️ 4.9 (37)
Lola Fashion Studio	€16,987	€90	49%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (21)
Appartamento M5 Cenisio	€26,058	€78	88%	1	1	2	€35	❌	❌	❌	Y / Y	⭐️ 5 (126)
Moderno bilocale zona Sempione	€17,292	€63	74%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
Modern industrial Loft	€34,088	€167	54%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento in Bovisa - Isola	€31,638	€87	98%	1	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
I-Host-MariBlanca apartment - Mac Mahon	€44,702	€162	72%	1	1	2	€80	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Luminoso bilocale a Milano con terrazzo	€29,074	€441	18%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Independent Design Room Sempione Citylife	€22,864	€90	68%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.9 (81)
Vintage Cozy Apartment in post-industrial Milan	€19,875	€57	93%	1	1	2	€25	❌	❌	❌	N / N	⭐️ 4.7 (48)
ALFAROMEO	€13,721	€52	70%	1	1	5	€70	❌	❌	❌	Y / N	⭐️ 4.4 (16)
Bel bilocale in zona Cenisio	€27,660	€168	45%	1	1	2	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
New apartment near Corso Sempione-baby friendly	€33,135	€109	81%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (32)

Return Metrics

197.57% 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)	€6,061	€12,122	€18,183	€24,244	€30,305	€60,611	€181,834
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	€6,061	€12,122	€18,183	€24,244	€30,305	€60,611	€181,834

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

197.57%

Payback Period Days

184

Return on Investment

197.57%

Via Privata Dolfin Milano, Lombardia, 20155

1 bed • 1 bath • 2 guests

Monthly Rent

€32,878

Annual Revenue

BNBCalc predicts this property will get $134 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

€31,300

Avg annual revenue

67%

Avg occupancy rate

€134

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

€40k

€65k

€95k

€6,061

Profit

Revenue

€32,878

Operating Expenses

€12,417

Operating Income

€20,461

Net Effective Rent

€14,400

Profit (Cash Flow)

€6,061

€3,068

Cash Investment

Renos & Furnishing

€2,974

Setup Costs

€93

Total

€3,068

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

197.57%

Payback Period Days

184