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 109 Via Mac Mahon, Milano, Lombardia, 20155

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€28,783

Profit (Cash Flow)

€8,175

Cash on Cash Return

178.1%

Annual Revenue

€28,783

AirDNA projects €131/night at 60% occupancy ($28,783). Airbtics projects €174/night at 67% occupancy ($42,698). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 60% occupancy rate, €131 rate per night.

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

Percentiles25%50%75%90%
Revenue€21,668€34,718€60,687€98,430
Occupancy52%67%81%89%
Nightly Rate€110€137€199€296

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
Monem’S House-portello

No image available

€65,319
€202
87%
222€57❌❌❌Y / Y⭐️ 4.9 (184)
[La Casa dell’Artista]

No image available

€37,226
€116
84%
222€62❌❌✅Y / Y⭐️ 4.4 (39)
Beautiful apartment a few steps from Monumental

No image available

€35,471
€183
51%
221€76❌❌❌Y / Y⭐️ 4.4 (20)
Cenisio Relax House

No image available

€19,514
€108
46%
221€67❌❌✅Y / Y⭐️ 0 (0)
In Arte Milano

No image available

€45,170
€198
60%
222€72❌❌❌Y / Y⭐️ 4.9 (131)
Govone - Luminoso appartamento con terrazza

No image available

€45,017
€151
78%
221€134❌❌❌Y / Y⭐️ 4.5 (8)
Magistretti - A.C. - WiFi - Portello

No image available

€36,430
€230
41%
221€124❌❌❌Y / Y⭐️ 4.5 (65)
LOFT 100mq +50mq Giardino Milano zona Portello

No image available

€75,378
€225
90%
221€36❌❌❌N / N⭐️ 4.5 (2)
[San Siro metro] City Life - Red Diamonds

No image available

€95,114
€294
86%
221€124❌❌❌Y / Y⭐️ 4.8 (64)
Luminoso appartamento a CityLife e vicino a MiCo

No image available

€34,211
€187
50%
232€0❌❌❌Y / Y⭐️ 5 (34)
Home Sweet Home with lovely terrace near Rho Fair

No image available

€28,727
€128
60%
224€52❌❌❌Y / Y⭐️ 4.8 (156)
Centre-Fiera in 15 min: Piccolo Nido Guest House

No image available

€28,124
€107
70%
221€31❌❌❌Y / Y⭐️ 4.8 (87)
Renewed APT just 300m from Bovisa Railway Station!

No image available

€35,243
€111
84%
221€75❌❌❌Y / Y⭐️ 4.7 (33)
Alessia's Flat - Michetti 7

No image available

€30,065
€103
78%
222€52❌❌✅Y / Y⭐️ 4.5 (38)
Family loft for design week

No image available

€48,443
€339
39%
224€0❌❌✅N / Y⭐️ 4.6 (5)
Sempione luxury apartment

No image available

€64,534
€185
94%
222€97❌❌✅Y / Y⭐️ 4.9 (130)
New! The SAnLOrenzo Apartment Cenisio

No image available

€31,966
€133
64%
224€62❌❌❌Y / Y⭐️ 5 (37)
Frassini Flexyrent apt. Aircon

No image available

€44,718
€266
44%
221€125❌❌❌Y / Y⭐️ 3.9 (11)
Loft/app. di 105 mq con giardino grande a Milano.

No image available

€23,874
€104
63%
222€0❌❌❌Y / Y⭐️ 5 (25)
la pampa

No image available

€22,837
€78
78%
223€67❌❌❌Y / Y⭐️ 4.7 (10)
Cenisio M5 Lovely Apartment - with balcony!

No image available

€24,640
€81
80%
222€86❌❌❌Y / Y⭐️ 4 (52)
Noah’s design flat

No image available

€32,152
€171
50%
212€31❌❌❌N / Y⭐️ 5 (31)
PREALPI1-Design Apt. With Two Double Bedrooms

No image available

€25,592
€95
73%
212€26❌❌✅Y / Y⭐️ 4.8 (123)
Bullona Bright & Design Apt - M5 Gerusalemme

No image available

€51,243
€151
89%
221€87❌❌❌Y / Y⭐️ 4.3 (30)
Modern 2-Bdr Apartment with Balcony by Rentopolis

No image available

€37,040
€141
68%
221€82❌❌✅Y / Y⭐️ 4.5 (6)
Stunning 2-bedroom Apt with Terrace by Rentopolis

No image available

€36,746
€121
80%
221€82❌❌✅Y / Y⭐️ 4.7 (9)
Elegant Two levels Apartment by Rentopolis

No image available

€30,109
€127
61%
221€82❌❌✅Y / Y⭐️ 4.7 (6)
Deluxy House with garage - for 4 people(100sqm)

No image available

€30,382
€132
62%
221€11❌❌✅Y / Y⭐️ 4.7 (83)
La Casa dell'Artista

No image available

€35,858
€115
82%
222€62❌❌✅Y / Y⭐️ 4.5 (17)
Bright & cozy apartment OK 4 Fiera!

No image available

€20,381
€80
68%
213€38❌❌✅Y / Y⭐️ 4.7 (240)
Italianway - Bartolini 9 - Piccolo

No image available

€32,416
€153
55%
211€48❌❌❌Y / Y⭐️ 4 (33)
Nel verde multietnico del quartiere Villapizzone!

No image available

€18,174
€73
66%
214€44❌❌✅Y / Y⭐️ 4.7 (105)
GoodVibesHome

No image available

€34,007
€107
81%
211€104❌❌❌Y / Y⭐️ 4.5 (28)
gdhome near MiCo e Fiera Milano City

No image available

€41,083
€118
95%
212€41❌❌❌Y / Y⭐️ 5 (75)
Entire home for Family

No image available

€16,980
€123
37%
212€52❌✅❌Y / Y⭐️ 5 (118)
Skyline Attico

No image available

€86,496
€239
99%
222€0❌❌❌Y / Y⭐️ 4.9 (12)
Pleasant and modern apartment next to MiCo & Fairs

No image available

€63,289
€318
53%
224€145❌❌✅Y / Y⭐️ 4.8 (43)
Confortable apartment just renovated

No image available

€74,407
€564
35%
213€52❌❌❌Y / Y⭐️ 4.5 (2)
Trilocale nuovo in palazzina d'epoca a Milano

No image available

€28,001
€156
47%
2214€52❌❌❌Y / Y⭐️ 4.8 (13)
Attractive flat near CityLife

No image available

€114,905
€486
63%
212€124❌❌❌Y / Y⭐️ 4 (17)

Return Metrics

178.08% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€8,174€16,349€24,523€32,698€40,872€81,745€245,235
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€8,174€16,349€24,523€32,698€40,872€81,745€245,235

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

178.08%

Payback Period Days

205

Return on Investment

178.08%

property-location

109 Via Mac Mahon Milano, Lombardia, 20155

2 bed • 1 bath • 4 guests

€28,783

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €131/night at 60% occupancy ($28,783.1). Airbtics projects €174/night at 67% occupancy ($42,698).

Top 68% of comparables

Top 53% 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.

€42,032

Avg annual revenue

67%

Avg occupancy rate

€175

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

€50k

€80k

€115k

Sign up to see the data on 40 all comparables

€8,175

Profit

Revenue

€28,783

Operating Expenses

€12,209

Operating Income

€16,575

Net Effective Rent

€8,400

Profit (Cash Flow)

€8,175

€4,590

Cash Investment

Renos & Furnishing

€4,494

Setup Costs

€96

Total

€4,590

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

178.08%

Payback Period Days

205