BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 10 Via Cusani, Milano, Lombardia, 20121

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€86,569

Profit (Cash Flow)

€32,666

Cash on Cash Return

767.9%

Annual Revenue

€86,569

AirDNA projects €283/night at 77% occupancy ($79,711). Airbtics projects €312/night at 76% occupancy ($86,568). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, €312 rate per night.

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

Percentiles25%50%75%90%
Revenue€56,336€86,376€131,048€165,976
Occupancy69%81%90%94%
Nightly Rate€219€286€392€475

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy flat in Brera just a step away from the Duomo

No image available

€62,006
€171
98%
211€48❌❌❌Y / Y⭐️ 5 (504)
YouHosty - Ponte Vetero 21

No image available

€66,216
€248
69%
222€139❌❌❌Y / Y⭐️ 4 (32)
Milan Royal Suites - Duomo Trilocale - 2 Camere

No image available

€129,068
€392
90%
212€0❌❌✅Y / Y⭐️ 4.5 (10)
Bright Home in Brera

No image available

€27,037
€183
39%
221€48❌❌❌Y / Y⭐️ 4.7 (11)
Haven of peace in Milan

No image available

€91,699
€303
82%
211€43❌❌❌Y / Y⭐️ 5 (94)
BRERA Luxury Apartment

No image available

€88,390
€237
100%
22.52€58❌❌❌Y / Y⭐️ 5 (127)
Imperiale Suites - Trilocale Duomo

No image available

€87,412
€398
60%
211€0❌❌✅N / Y⭐️ 4.5 (61)
Italianway - Meravigli 18

No image available

€70,250
€202
92%
221€54❌❌❌Y / Y⭐️ 4.5 (4)
Industrial Apartment Near Duomo

No image available

€59,787
€164
99%
211€14❌❌✅N / Y⭐️ 4.5 (155)
Castello Charme Style House

No image available

€119,686
€394
82%
221€82❌❌❌Y / Y⭐️ 4.5 (45)
Nel cuore di Milano - Duomo Castello Brera

No image available

€62,167
€223
74%
212€76❌❌❌Y / Y⭐️ 4.5 (158)
Milan Center Brera

No image available

€99,737
€288
94%
222€58❌✅❌Y / Y⭐️ 5 (68)
PONTE VETERO 11 - STYLE ON BRERA ROOFTOPS

No image available

€42,311
€160
69%
21.52€86❌❌✅Y / Y⭐️ 5 (230)
Stylish & Quiet Central Apt + AC and 2 Bathrooms

No image available

€76,275
€254
81%
222€62❌❌✅Y / Y⭐️ 5 (243)
Sweett | Ciovasso

No image available

€127,457
€400
86%
242€67❌❌❌Y / Y⭐️ 4.5 (192)
Cuore di Brera, unique location, great charm

No image available

€113,039
€371
83%
222€48❌❌❌Y / Y⭐️ 5 (32)
Elegante Appartamento con Vista Panoramica a Brera

No image available

€75,621
€229
89%
222€34❌❌❌Y / Y⭐️ 5 (84)
HomNest Luxury Apartment - in the heart of Milan

No image available

€119,811
€425
76%
231€67❌❌✅Y / Y⭐️ 4.5 (52)
BRERA - Castle View Attic

No image available

€43,855
€187
62%
221€48❌❌❌Y / Y⭐️ 4.5 (59)
* Luxury Bijoux in Brera/Duomo-Centre of Milan *

No image available

€74,619
€259
77%
211€52❌❌✅Y / Y⭐️ 5 (168)
Broletto, 39 - Few steps to the Duomo and La Scala

No image available

€90,535
€267
90%
221€125❌❌❌Y / Y⭐️ 4.5 (52)
Brera Terrace Apartment by Interhome

No image available

€107,703
€327
90%
211€0❌❌❌Y / Y⭐️ 5 (68)
Amazing 2 Bedrooms in Duomo Area

No image available

€117,719
€322
100%
221€0❌❌❌Y / Y⭐️ 5 (84)
Mansarda Incantevole in Duomo Milano

No image available

€69,527
€324
58%
211€28❌❌✅N / Y⭐️ 3.8 (4)
Milan Royal Suites - Brera Trilocale - 2 Camere

No image available

€144,385
€493
80%
222€0❌❌✅Y / Y⭐️ 0 (2)
Bright apartment in Via Brera 4, Milan

No image available

€55,145
€203
73%
213€76❌❌❌Y / Y⭐️ 4.5 (59)
Sweett | Glamorous 2BR Duplex near Brera

No image available

€120,062
€354
91%
212€67❌❌❌Y / Y⭐️ 4.4 (95)
Maison Cusani, Exclusive Apartment in Brera

No image available

€126,529
€474
73%
22.51€0❌❌✅Y / Y⭐️ 4.5 (19)
Classy Milanese Stay near Sforza Castle

No image available

€53,280
€254
56%
222€76❌❌❌Y / Y⭐️ 4.5 (157)
Suite Meravigli | 5 mins from Duomo | 2 bedrooms

No image available

€84,552
€285
81%
222€0❌❌❌Y / Y⭐️ 5 (44)
San Marco 1 Brera stunning view, top location

No image available

€49,692
€155
83%
212€87❌❌✅Y / Y⭐️ 4.5 (54)
Easylife - Luxury flat in the heart of Brera

No image available

€117,141
€345
92%
221€116❌❌❌Y / Y⭐️ 5 (44)
City centre, 2 bedrooms. Terrace

No image available

€101,463
€519
52%
223€77❌❌❌Y / Y⭐️ 5 (3)
Be Mate Via Tivoli Deluxe

No image available

€158,128
€527
82%
221€0❌❌❌N / Y⭐️ 5 (11)
Luxury Home - 5 min from the Duomo

No image available

€120,484
€474
68%
222€115❌❌❌Y / Y⭐️ 4.8 (127)
Lux quiet Duomo {Suite+Garage} 6 pax

No image available

€66,793
€211
84%
221€77❌❌✅Y / Y⭐️ 5 (76)
Elegante Appartamento vicino a Teatro Alla Scala

No image available

€103,563
€364
76%
221€77❌❌✅Y / Y⭐️ 4.8 (57)
Large Apartment Near Duomo Cathedral

No image available

€52,250
€205
69%
2231€58❌❌✅Y / Y⭐️ 4.5 (39)
Lovely 2bed flat near Sforzesco Castle

No image available

€61,313
€278
57%
213€124❌❌❌Y / N⭐️ 4 (24)

Return Metrics

767.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€32,665€65,331€97,997€130,663€163,329€326,658€979,976
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€32,665€65,331€97,997€130,663€163,329€326,658€979,976

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

767.86%

Payback Period Days

47

Return on Investment

767.86%

property-location

10 Via Cusani Milano, Lombardia, 20121

2 bed • 1 bath • 4 guests

€86,569

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €283/night at 77% occupancy.Projected nightly rate is €312/night at 76% occupancy.

Top 61% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€87,067

Avg annual revenue

76%

Avg occupancy rate

€312

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

€25k

€70k

€115k

€160k

Sign up to see the data on 40 all comparables

€32,666

Profit

Revenue

€86,569

Operating Expenses

€17,903

Operating Income

€68,666

Net Effective Rent

€36,000

Profit (Cash Flow)

€32,666

€4,254

Cash Investment

Renos & Furnishing

€4,165

Setup Costs

€89

Total

€4,254

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

767.86%

Payback Period Days

47

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service