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 21 Via Giulio Carcano, Milano, Lombardia, 20141

1 bed • 1 bath • 4 guests • €285,000

BNB

Calc

Annual Revenue

€48,651

Profit (Cash Flow)

€17,833

Cap Rate

11.6%

Annual Revenue

€48,651

AirDNA projects €102/night at 66% occupancy ($24,617). Airbtics projects €124/night at 71% occupancy ($32,228). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 90% occupancy rate, €148 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,519€29,766€50,219€77,414
Occupancy55%80%90%91%
Nightly Rate€83€98€148€227

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
Bilocale Zona Bocconi - Navigli

No image available

€22,561
€100
59%
111€46❌❌❌Y / Y⭐️ 5 (173)
Tranquillo e Luminoso Monolocale.

No image available

€18,750
€51
100%
113€31❌❌❌Y / Y⭐️ 5 (153)
Apartment Design

No image available

€18,599
€53
91%
111€37❌❌❌Y / Y⭐️ 4.5 (743)
Cozy apartment recently renovated 4 pax in Milan

No image available

€24,659
€72
90%
111€78❌❌❌Y / Y⭐️ 5 (244)
Cozy Apartment Milano 3km to Duomo-Bocconi-Navigli

No image available

€19,890
€95
54%
1131€52❌❌❌Y / Y⭐️ 5 (45)
[Milano Centro] - Bilocale tra Navigli e Bocconi

No image available

€26,034
€97
69%
112€52❌❌❌Y / Y⭐️ 5 (57)
(O&A Home) Milano Navigli

No image available

€29,313
€85
91%
111€41❌❌✅Y / Y⭐️ 5 (112)
Appartamento centro Milano

No image available

€14,514
€81
49%
1131€0❌❌✅Y / Y⭐️ 4.5 (261)
Cozy apartment with terrace near Navigli

No image available

€16,369
€113
33%
112€63❌❌❌Y / N⭐️ 5 (11)
[Navigli-Bocconi] Briano's House"Casa Briano"

No image available

€50,299
€152
90%
1131€11❌❌❌Y / Y⭐️ 0 (2)
casa Eliana e Omar short lets

No image available

€23,052
€86
71%
111€31❌❌✅Y / Y⭐️ 5 (583)
[Navigli-Duomo] Sweet22 Luxury OpenSpace

No image available

€56,956
€166
92%
111€41❌❌❌Y / Y⭐️ 5 (67)
[Navigli! ] Loft with A/C near Duomo and Bocconi

No image available

€29,970
€80
99%
111€41❌❌❌Y / Y⭐️ 5 (108)
studio flat/apartment nearby navigli

No image available

€23,432
€72
85%
111€21❌❌❌Y / Y⭐️ 5 (212)
bel appartamento Cermenate bocconi

No image available

€9,901
€52
52%
1131€0❌❌✅Y / Y⭐️ 4.5 (270)
BOOK NOW! Refurbished APT with Veranda & Garden!

No image available

€62,007
€182
91%
111€67❌❌❌Y / Y⭐️ 4.5 (7)
Loft Giulietta

No image available

€29,266
€130
59%
112€37❌❌✅Y / Y⭐️ 0 (2)
Roomy Apartment x5 - 850 m far from Famagosta MM2

No image available

€28,024
€92
80%
111€63❌❌❌Y / Y⭐️ 4.5 (16)
Grazioso appartamento a 15 minuti dal centro città

No image available

€38,816
€140
73%
111€52❌❌❌Y / Y⭐️ 5 (16)
Apartment Design Artist

No image available

€23,712
€69
90%
111€37❌❌❌Y / Y⭐️ 5 (314)
YR Apartments Milan - Bocconi

No image available

€28,222
€168
46%
111€0❌❌✅Y / Y⭐️ 5 (52)
Bilocale in zona Navigli

No image available

€40,620
€123
90%
113€0❌❌❌Y / N⭐️ 5 (8)
Monolocale Orvieto10

No image available

€22,909
€76
82%
112€5❌❌❌N / Y⭐️ 4.5 (31)
Casa Unica Milano - Stylish & Charming Apartment

No image available

€40,522
€145
75%
111€52❌❌❌Y / Y⭐️ 4.2 (41)
Mario's - Silenzioso e intimo bilocale Milano

No image available

€29,948
€96
83%
112€52❌❌❌Y / Y⭐️ 5 (102)
Cosy Apartment 850m far from Famagosta M2 subway

No image available

€73,778
€230
86%
111€57❌❌❌Y / Y⭐️ 4.2 (20)
Appartamento Milano - Cermenate Street

No image available

€27,627
€86
86%
112€20❌❌❌N / N⭐️ 4.5 (61)
Flat in Milan - Chez moi

No image available

€12,834
€88
40%
112€0❌❌❌Y / Y⭐️ 5 (13)
[DUOMO-Navigli] Charming and Modern with fast WIFI

No image available

€40,150
€122
84%
111€77❌❌❌N / Y⭐️ 4.8 (7)
Urban getaway - Bocconi

No image available

€76,738
€227
90%
111€50❌❌✅Y / Y⭐️ 4.5 (7)
PrimoPiano - Meda 51

No image available

€78,185
€229
92%
112€32❌❌❌Y / Y⭐️ 4.5 (7)
I Host Apartment - Cermenate

No image available

€37,253
€121
80%
112€93❌❌❌Y / Y⭐️ 4.5 (10)
Oasi di relax a 15 min Duomo

No image available

€41,065
€179
61%
111€37❌❌✅Y / Y⭐️ 4.5 (12)
Lovely Apartment - 15 minutes to Duomo

No image available

€21,696
€73
78%
111€37❌❌✅Y / Y⭐️ 4.7 (33)
Contempora Apartments - Cermenate 54/B

No image available

€39,524
€128
81%
1131€67❌❌✅Y / Y⭐️ 4.5 (4)
Allegra casa di ringhiera - Navigli Bocconi Forum

No image available

€19,724
€84
56%
112€83❌❌✅Y / Y⭐️ 5 (181)
MPM- Milan Luxury loft - 4 Pax,

No image available

€67,077
€359
51%
112€0❌❌❌Y / N⭐️ 0 (1)

Return Metrics

25.98% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€17,833€35,666€53,500€71,333€89,166€178,333€535,001
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€227,999€227,999€227,999€227,999€227,999€227,999€227,999
Down Payment€57,000€57,000€57,000€57,000€57,000€57,000€57,000
Property Appreciation€8,550€17,356€26,427€35,770€45,393€98,016€406,769
Total Return€311,383€338,023€364,927€392,103€419,559€561,349€1,226,770

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.98%

Cap Rate

11.59%

Return on Investment

44.29%

property-location

21 Via Giulio Carcano Milano, Lombardia, 20141

1 bed • 1 bath • 4 guests

140

Airbnb Investor Score

€17,833

Annual Profit

11.6%

Cap Rate

26.0%

Cash on Cash

€48,651

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €102/night at 66% occupancy.Projected nightly rate is €124/night at 71% occupancy.

Top 28% of comparables

Top 26% 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.

€32,662

Avg annual revenue

71%

Avg occupancy rate

€124

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

€30k

€55k

€80k

Sign up to see the data on 40 all comparables

€17,833

Profit

Revenue

€48,651

Operating Expenses

€15,618

Operating Income

€33,033

Mortgage & Taxes

€15,200

Profit (Cash Flow)

€17,833

€68,621

Cash Investment

Down Payment

€57,000

Renos & Furnishing

€3,071

Closing Costs

€8,550

Total

€68,621

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.98%

Cap Rate

11.59%

Profit (Cummulative)

€17,833

€228,000

€3,071

€8,550

€0

Total Gain

€30,399