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 12 Via Donatello, Gallarate, Lombardia, 21013

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€19,213

Profit (Cash Flow)

€2,764

Cash on Cash Return

95.1%

Annual Revenue

€19,213

AirDNA projects €79/night at 61% occupancy ($17,524). Airbtics projects €82/night at 64% occupancy ($19,213). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, €82 rate per night.

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

Percentiles25%50%75%90%
Revenue€14,247€18,084€27,016€34,976
Occupancy56%64%75%80%
Nightly Rate€67€74€95€116

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 Apartment Near the Airport

No image available

€16,303
€71
63%
111€0❌❌❌Y / Y⭐️ 4.5 (27)
[MXP Airport- A8 Highway] Netflix and free parking

No image available

€20,673
€87
63%
111€19❌❌❌N / Y⭐️ 5 (35)
Cozy Apartment Near the Airport

No image available

€19,796
€106
51%
111€0❌❌❌Y / Y⭐️ 5 (18)
bnbook - cascina crennese bilocale

No image available

€17,573
€65
69%
117€66❌❌❌Y / Y⭐️ 5 (17)
Cozy Apartment Near the Airport

No image available

€22,261
€98
62%
111€0❌❌❌Y / Y⭐️ 5 (16)
Charming Apartment Near the Airport

No image available

€20,097
€96
57%
111€0❌❌❌Y / Y⭐️ 5 (26)
La Corte Del Gallo (MXP) - Appartamento Deluxe

No image available

€29,993
€108
76%
111€0✅❌✅N / Y⭐️ 5 (22)
La Corte Del Gallo (MXP) - Appartamento Double

No image available

€30,908
€130
65%
111€0✅❌✅N / Y⭐️ 4.5 (11)
La Corte Del Gallo (MXP) - Appartamento Superior

No image available

€29,112
€88
90%
111€0✅❌✅Y / Y⭐️ 5 (93)
[Comfy Apartment - Malpensa]Wifi - Netflix - Chill

No image available

€16,575
€74
61%
111€0❌❌✅Y / Y⭐️ 4.5 (46)
Bilocale vicino a Malpensa

No image available

€18,038
€75
64%
112€24❌❌❌Y / Y⭐️ 4.9 (8)
Milano Malpensa Home Rent

No image available

€9,100
€54
42%
111€48❌❌❌N / Y⭐️ 5 (32)
Casa Manzoni Deluxe MXP City Centre

No image available

€25,020
€77
86%
111€19❌❌❌Y / Y⭐️ 5 (312)
Casa Manzoni Suite MXP City Center

No image available

€23,485
€79
80%
111€14❌❌❌Y / Y⭐️ 5 (66)
Palazzo Pasta Camera doppia

No image available

€22,824
€130
48%
111€0❌❌✅N / Y⭐️ 3.5 (3)
Bilocale in Centro - 10km da Malpensa

No image available

€19,546
€74
70%
111€19❌❌❌Y / Y⭐️ 5 (16)
Bnbook La Corte di Gallarate

No image available

€18,777
€70
71%
112€57❌❌❌Y / Y⭐️ 4.5 (12)
Appartamento XXV Aprile

No image available

€16,766
€65
71%
113€0❌❌❌Y / Y⭐️ 5 (25)
Jean Home Appartamento con Balcone

No image available

€16,226
€67
66%
111€0❌❌❌Y / Y⭐️ 5 (122)
Bnbook Bilo Malpensa 3, apartment with 1 bedroom

No image available

€18,160
€66
72%
114€57❌❌❌Y / Y⭐️ 4.5 (5)
Bisthouse Bed & Breakfast /Casa Vacanze

No image available

€18,615
€95
53%
112€42❌❌❌Y / Y⭐️ 5 (10)
Luxury Apartment Malpensa 4

No image available

€8,022
€71
31%
111€0❌❌❌Y / Y⭐️ 5 (89)
Al 33 di via Roma-Apartment D 012032-CIM-00005

No image available

€22,197
€129
47%
111€0❌❌❌Y / Y⭐️ 5 (14)
Luxury Apartment Malpensa 3

No image available

€12,227
€74
45%
111€0❌❌❌Y / Y⭐️ 4.5 (23)
MC Malpensa Airport Home. Parcheggio gratis!

No image available

€9,963
€68
40%
111€0❌❌❌Y / Y⭐️ 5 (268)
Casa Manzoni Loft MXP City Center

No image available

€21,652
€76
75%
111€19❌❌❌Y / Y⭐️ 5 (145)
Bilo Malpensa 2 with fast wifi

No image available

€19,146
€65
76%
112€57❌❌❌Y / Y⭐️ 5 (26)
Intero appartamento piano terra

No image available

€9,265
€58
41%
112€14❌❌✅Y / Y⭐️ 5 (5)
Alba House Malpensa Airport

No image available

€24,322
€84
77%
111€19❌❌❌Y / Y⭐️ 5 (157)
Appartamento Loft Gallarate

No image available

€16,294
€83
48%
111€48❌❌❌Y / Y⭐️ 5 (4)
[Ice Tower Luxury Apartment]Malpensa Airport Relax

No image available

€21,458
€72
78%
111€29❌❌❌Y / Y⭐️ 5 (40)
Appartamento Da.Flo, vicino Malpensa Mxp- Milano

No image available

€13,850
€59
59%
113€38❌❌❌Y / Y⭐️ 4.5 (7)
Relais 7.20

No image available

€19,655
€71
75%
1131€10❌❌✅Y / Y⭐️ 5 (59)
[Luxury Apartment] Malpensa Airport Relax

No image available

€32,411
€139
62%
113€34❌❌✅Y / Y⭐️ 4.8 (20)
White Palace Malpensa

No image available

€25,651
€115
61%
111€0❌❌❌Y / Y⭐️ 4.5 (6)
Hotello:LOFT5- Gallarate centro

No image available

€37,708
€110
93%
111€10❌❌✅N / Y⭐️ 4.7 (10)
Near highway, MXP airport. WiFi, Self Check-In.

No image available

€20,451
€74
72%
111€24❌❌❌Y / Y⭐️ 4.9 (74)
Luxury Residence Valle Nuova

No image available

€25,891
€81
87%
111€0❌❌❌Y / Y⭐️ 4.5 (24)
Nico's Home (appartamento in villa)

No image available

€13,805
€60
59%
111€29❌❌❌Y / Y⭐️ 5 (6)
[Casa di Gabriele] Malpensa Airport Relax

No image available

€12,946
€51
69%
111€0❌❌❌N / Y⭐️ 5 (49)

Return Metrics

95.1% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€2,763€5,527€8,291€11,055€13,818€27,637€82,912
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€2,763€5,527€8,291€11,055€13,818€27,637€82,912

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

95.1%

Payback Period Days

384

Return on Investment

95.1%

property-location

12 Via Donatello Gallarate, Lombardia, 21013

1 bed • 1 bath • 2 guests

€19,213

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €79/night at 61% occupancy.Projected nightly rate is €82/night at 64% occupancy.

Top 51% of comparables

Top 38% 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.

€19,919

Avg annual revenue

64%

Avg occupancy rate

€82

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

€5k

€15k

€30k

€40k

Sign up to see the data on 40 all comparables

€2,764

Profit

Revenue

€19,213

Operating Expenses

€10,449

Operating Income

€8,764

Net Effective Rent

€6,000

Profit (Cash Flow)

€2,764

€2,906

Cash Investment

Renos & Furnishing

€2,818

Setup Costs

€88

Total

€2,906

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

95.1%

Payback Period Days

384