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 Investment Analysis 2 Via Domenichino, Milano, Lombardia, 20149

3 bed • 2 bath • 5 guests • €250,000

BNB

Calc

Annual Revenue

€50,979

Profit (Cash Flow)

€15,182

Cap Rate

12.8%

Annual Revenue

€50,979

AirDNA projects €237/night at 59% occupancy ($50,979). Airbtics projects €269/night at 74% occupancy ($72,692). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, €237 rate per night.

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

Percentiles25%50%75%90%
Revenue€39,719€68,272€123,154€170,471
Occupancy65%80%91%95%
Nightly Rate€166€231€365€484

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
Luxury apartment 170mq, close to City Life, Mico.

No image available

€57,260
€207
74%
332€67❌❌❌Y / Y⭐️ 5 (77)
Fiera Milano city Flat

No image available

€140,265
€396
95%
333€87❌❌❌Y / Y⭐️ 5 (15)
Three bedroom apartment in the centre of the city

No image available

€49,059
€192
69%
312€19❌❌❌N / Y⭐️ 5 (37)
Fantastic new luxury flat CITYLIFE/MICO/ARCO PACE

No image available

€38,086
€258
40%
321€146❌✅❌Y / Y⭐️ 4.8 (114)
vigliani 27

No image available

€44,708
€126
97%
311€0❌❌✅Y / Y⭐️ 4.7 (72)
Bright and comfy in a beautiful contemporary home

No image available

€61,364
€294
56%
321€97❌✅❌Y / Y⭐️ 4.5 (56)
Italianway - Veniero 27 - Quadrilocale

No image available

€54,703
€168
80%
311€63❌❌❌Y / Y⭐️ 3.8 (16)
Uca14. Luxury large 3BRs private terrace Citylife

No image available

€54,798
€310
48%
322€85❌❌❌Y / Y⭐️ 4.9 (47)
Bright and modern apartment next 2 MICO/BIT

No image available

€59,441
€175
89%
311€88❌❌❌Y / Y⭐️ 4.5 (19)
Modern Apt nearby Segesta subway

No image available

€119,746
€388
82%
323€155❌❌❌Y / Y⭐️ 4.1 (27)
Your quite 2 floors nest in Milan best district.

No image available

€31,476
€88
94%
322€49❌❌✅Y / Y⭐️ 4.8 (265)
Bright, modern, next 2 MICO/BIT (015146-CNI-00284)

No image available

€68,916
€210
84%
312€88❌❌❌Y / Y⭐️ 4.5 (94)
Comfortable, large and elegant apt

No image available

€31,406
€97
86%
322€63❌❌❌Y / Y⭐️ 4.9 (365)
Spazioso e silenzioso appartamento Milano

No image available

€54,268
€175
84%
313€39❌❌❌Y / Y⭐️ 4.7 (3)
Rubens Suite 1

No image available

€56,138
€157
98%
3130€150❌❌❌Y / Y⭐️ 3.8 (5)
3 Camere 3 bagni - Metro Gambara

No image available

€37,225
€243
41%
331€30❌❌✅Y / Y⭐️ 4.7 (9)
Lussuoso Pentalocale in CityLife

No image available

€97,907
€368
72%
321€58❌❌❌Y / Y⭐️ 4.7 (51)
Residence Bauhaus

No image available

€133,408
€398
91%
323€169❌❌❌Y / Y⭐️ 4.5 (92)
Contemporary flat, open space next to City Life !!

No image available

€82,681
€534
41%
323€73❌❌❌Y / Y⭐️ 5 (14)
Contempora Apartments - Porta Vercellina 2

No image available

€72,712
€243
74%
332€158❌❌❌Y / N⭐️ 4.7 (4)
Elegante appartamento centro storico

No image available

€87,715
€605
39%
332€126❌✅❌Y / Y⭐️ 0 (0)
Youhosty - Alcuino 7

No image available

€44,774
€153
80%
311€0❌❌❌Y / Y⭐️ 5 (5)
Appartamento San Siro, CityLife

No image available

€98,864
€297
91%
311€0❌❌✅Y / Y⭐️ 4.5 (9)
APPARTAMENTO LUMINOSO - FIERA-

No image available

€72,345
€155
90%
312€58❌❌✅Y / Y⭐️ 4.7 (40)
Appartment Splendid Area Fiera, City Life, Mico

No image available

€181,135
€707
70%
323€0❌❌❌Y / Y⭐️ 4.5 (2)
Procida Luxury - Procida

No image available

€133,414
€385
93%
331€198❌❌❌Y / Y⭐️ 4.7 (7)
appartamento zona de angeli

No image available

€71,983
€221
87%
323€49❌❌✅Y / Y⭐️ 5 (4)
Rubens Suite 2

No image available

€58,271
€159
100%
3130€0❌❌❌Y / Y⭐️ 4 (1)
Classbnb - Ampio appartamento zona Expo

No image available

€103,182
€292
92%
321€147❌❌❌Y / Y⭐️ 5 (6)
Spacious & in central location

No image available

€17,905
€124
37%
313€39❌❌❌Y / N⭐️ 0 (0)
Amazing apartment with a view

No image available

€52,165
€175
80%
322€49❌❌❌Y / Y⭐️ 5 (23)
Residence Bauhaus

No image available

€101,581
€365
76%
3230€244❌❌❌Y / Y⭐️ 5 (1)
Elegant Flat for 5 w/2 Balconies and Parking

No image available

€38,556
€215
49%
323€0❌❌❌Y / Y⭐️ 3.6 (15)
Delightful Flats Near CityLife District

No image available

€133,584
€484
73%
321€230❌❌❌Y / Y⭐️ 2 (2)
Deluxe flat near City Centre

No image available

€167,302
€484
93%
322€176❌❌❌Y / Y⭐️ 4.5 (9)
City Life bright elegant apartment

No image available

€46,292
€142
89%
3230€156❌❌❌Y / Y⭐️ 4 (1)
The Best Rent – Charming apartment in Pagano

No image available

€68,267
€194
96%
321€0❌❌✅Y / Y⭐️ 0 (3)
Nuovo appartamento a City Life

No image available

€40,595
€241
46%
321€0❌❌❌Y / N⭐️ 0 (0)
appartamento 3 camere da letto

No image available

€34,311
€125
75%
3220€0❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

23.3% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€15,182€30,364€45,547€60,729€75,912€151,824€455,472
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€200,000€200,000€200,000€200,000€200,000€200,000€200,000
Down Payment€50,000€50,000€50,000€50,000€50,000€50,000€50,000
Property Appreciation€7,500€15,225€23,181€31,377€39,818€85,979€356,815
Total Return€272,682€295,589€318,729€342,106€365,730€487,803€1,062,288

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

23.3%

Cap Rate

12.81%

Return on Investment

38.58%

property-location

2 Via Domenichino Milano, Lombardia, 20149

3 bed • 2 bath • 5 guests

€50,979

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €237/night at 59% occupancy ($50,979.08). Airbtics projects €269/night at 74% occupancy ($72,692).

Top 76% of comparables

Top 48% 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.

€72,998

Avg annual revenue

74%

Avg occupancy rate

€269

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

€70k

€125k

€180k

Sign up to see the data on 40 all comparables

€15,182

Profit

Revenue

€50,979

Operating Expenses

€18,932

Operating Income

€32,047

Mortgage & Taxes

€16,864

Profit (Cash Flow)

€15,182

€65,146

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€7,646

Closing Costs

€7,500

Total

€65,146

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.3%

Cap Rate

12.81%

Profit (Cummulative)

€15,182

€200,000

€7,646

€7,500

€0

Total Gain

€25,138