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 15 Via Vittorio Gassman, Milano, Lombardia, 20128

1 bed β€’ 1 bath β€’ 4 guests β€’ €0

BNB

Calc

Annual Revenue

€27,961

Profit (Cash Flow)

€1,031

Cash on Cash Return

35.8%

Annual Revenue

€27,961

AirDNA projects €122/night at 64% occupancy ($28,433). Airbtics projects €95/night at 81% occupancy ($27,960). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, €95 rate per night.

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

Percentiles25%50%75%90%
Revenue€18,139€26,123€37,350€55,048
Occupancy73%85%93%97%
Nightly Rate€67€82€108€152

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
APT Park View | Free Parking & WiFi, Milan

No image available

€36,974
€194
52%
111€0βŒβŒβœ…Y / Y⭐️ 5 (104)
Sunny -Entire Apartment Milan Center- 24h check-in

No image available

€21,997
€60
98%
111€38❌❌❌Y / Y⭐️ 5 (234)
B&B Fabrizio - Milano

No image available

€16,195
€60
73%
111€14❌❌❌Y / Y⭐️ 5 (84)
To Bright -Entire Apart. Milan Center-24h check-in

No image available

€20,250
€56
97%
111€33❌❌❌Y / Y⭐️ 5 (304)
Casa Aranci

No image available

€20,772
€67
83%
111€13❌❌❌N / Y⭐️ 5 (233)
PINA, GOLFO DEGLI ARANCI

No image available

€15,061
€41
98%
111€28❌❌❌Y / Y⭐️ 5 (147)
Appartamento a Milano - Cimiano M2

No image available

€21,660
€67
87%
112€19❌❌❌N / Y⭐️ 4.5 (103)
Stanza Indipendente con bagno in camera a Milano

No image available

€19,317
€67
79%
1131€10βŒβŒβœ…N / Y⭐️ 5 (22)
appartamento antico borgo in Milano

No image available

€28,424
€79
97%
111€19βŒβŒβœ…Y / Y⭐️ 5 (15)
Appartamento Martesana

No image available

€19,444
€68
76%
112€23❌❌❌Y / Y⭐️ 5 (50)
Exclusive Loft with terrace & shared garden!

No image available

€31,592
€89
91%
121€74❌❌❌Y / Y⭐️ 4.5 (51)
Loft zona Precotto con garage privato gratuito

No image available

€32,934
€175
50%
122€47❌❌❌Y / Y⭐️ 5 (20)
HOUSING32 - APARTMENTS BILO

No image available

€24,035
€98
67%
111€0❌❌❌Y / Y⭐️ 4.5 (17)
PrimoPiano - La Malfa B

No image available

€25,546
€84
81%
112€29❌❌❌Y / Y⭐️ 5 (8)
[Loft] - Adriano 51

No image available

€32,042
€117
72%
111€42βŒβŒβœ…Y / Y⭐️ 5 (97)
Casa Carozzi B

No image available

€28,423
€99
76%
111€46❌❌❌Y / Y⭐️ 5 (11)
Casa Carozzi M

No image available

€31,619
€92
91%
111€46❌❌❌Y / Y⭐️ 5 (35)
Casa Aura

No image available

€20,257
€58
93%
112€24βŒβŒβœ…Y / Y⭐️ 4.5 (16)
Rory's Bijoux - Milano

No image available

€21,413
€83
68%
112€38βŒβŒβœ…Y / Y⭐️ 4.5 (28)
Camera King Superior

No image available

€26,856
€113
65%
111€0❌❌❌Y / Y⭐️ 4.5 (9)
Casa Aura

No image available

€19,656
€57
92%
112€24βŒβŒβœ…Y / Y⭐️ 5 (147)
PrimoPiano - Astico

No image available

€62,087
€173
97%
112€38❌❌❌Y / Y⭐️ 0 (0)
columella 14

No image available

€33,003
€98
92%
111€0βŒβŒβœ…Y / Y⭐️ 4.5 (63)
Martesana Lounge Apartment

No image available

€21,101
€59
95%
112€47❌❌❌N / Y⭐️ 5 (97)
🏠 ALLEGRA HOUSE- last floor, close METRO MM1 πŸš‡

No image available

€27,615
€80
93%
111€42βŒβŒβœ…Y / Y⭐️ 5 (34)
La Chicca apartament Β· La Chicca apartament

No image available

€27,195
€108
68%
112€24❌❌❌N / N⭐️ 4.5 (40)
Nuovissimo Loft

No image available

€25,857
€102
69%
115€0βŒβŒβœ…Y / Y⭐️ 5 (4)
Full flat with suite close to Metro 2 and Hospital

No image available

€31,618
€110
77%
112€33βŒβŒβœ…Y / Y⭐️ 5 (34)
ARISTOTELE 72 - Cozy bilo with balcony -

No image available

€34,069
€97
95%
111€19βŒβŒβœ…Y / Y⭐️ 5 (268)
ARISTOTELE72 - Two Room Apt. 4Pax with Balconies -

No image available

€28,373
€80
97%
111€19βŒβŒβœ…Y / Y⭐️ 5 (299)
Golfo Aranci - Milan - by Host4U

No image available

€18,003
€67
73%
111€0❌❌❌Y / Y⭐️ 4.5 (12)
Precotto Comfortable Flat with Balcony

No image available

€14,484
€46
82%
112€46❌❌❌Y / Y⭐️ 4.4 (10)
Amica Milano

No image available

€27,083
€82
89%
111€38❌❌❌Y / Y⭐️ 4.8 (11)
Bright Loft X2 with terrace & shared garden!

No image available

€61,728
€202
82%
121€57❌❌❌Y / Y⭐️ 4.4 (39)
PrimoPiano - La Malfa A

No image available

€51,283
€151
92%
112€29❌❌❌Y / Y⭐️ 0 (2)
Splendido con patio e giardino privato

No image available

€22,623
€75
80%
112€28❌❌❌Y / Y⭐️ 5 (133)
AR73 β€’ Loreto β€’ 2 Minutes from the METRO

No image available

€31,717
€82
100%
111€47βŒβŒβœ…Y / Y⭐️ 4.5 (26)
PrimoPiano - Euclide

No image available

€51,096
€150
92%
112€28❌❌❌Y / Y⭐️ 4.5 (9)
A casa di Gin Milano, metro vicina, eccellente

No image available

€24,666
€75
88%
112€19❌❌❌Y / Y⭐️ 5 (74)

Return Metrics

35.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€1,031€2,062€3,093€4,124€5,155€10,311€30,934
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€1,031€2,062€3,093€4,124€5,155€10,311€30,934

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

35.83%

Payback Period Days

1019

Return on Investment

35.83%

property-location

15 Via Vittorio Gassman Milano, Lombardia, 20128

1 bed β€’ 1 bath β€’ 4 guests

€27,961

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €122/night at 64% occupancy ($28,433.84). Airbtics projects €95/night at 81% occupancy ($27,960).

Top 58% 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.

€28,103

Avg annual revenue

81%

Avg occupancy rate

€95

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€15k

€30k

€45k

€65k

Sign up to see the data on 40 all comparables

€1,031

Profit

Revenue

€27,961

Operating Expenses

€11,330

Operating Income

€16,631

Net Effective Rent

€15,600

Profit (Cash Flow)

€1,031

€2,877

Cash Investment

Renos & Furnishing

€2,790

Setup Costs

€88

Total

€2,877

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

35.83%

Payback Period Days

1019