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 27 Via Vittoria Colonna, Milano, Lombardia, 20149

2 bed • 1 bath • 4 guests • €500,000

BNB

Calc

Annual Revenue

€52,833

Profit (Cash Flow)

€10,890

Cap Rate

7.5%

Annual Revenue

€52,833

AirDNA projects €170/night at 58% occupancy ($35,942). Airbtics projects €210/night at 69% occupancy ($52,832). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, €210 rate per night.

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

Percentiles25%50%75%90%
Revenue€28,737€50,765€72,746€133,213
Occupancy55%72%83%92%
Nightly Rate€140€190€236€390

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
Dea Dreams San Siro 27 Apartment

No image available

€65,302
€188
94%
211€28❌❌✅Y / Y⭐️ 5 (7)
Stupenda casa indipendente via marghera, Milano

No image available

€31,415
€161
51%
211€67❌❌❌Y / N⭐️ 5 (5)
Casa Sanzio, Milano City Life

No image available

€74,174
€217
93%
211€28❌❌✅N / Y⭐️ 4.8 (32)
Luxurious, brand-new apartment in Milan

No image available

€65,879
€194
92%
222€48❌❌❌Y / Y⭐️ 5 (417)
Splendido Appartamento con 2 camere da letto

No image available

€37,660
€147
69%
211€43❌❌❌Y / Y⭐️ 4.5 (47)
L’Archè – Skyline Apartment

No image available

€77,673
€208
97%
211€108❌❌❌Y / Y⭐️ 4.5 (15)
Milano - Brand New 4 PAX Life & The City

No image available

€113,837
€402
77%
221€96❌❌❌Y / Y⭐️ 4.5 (3)
Prestigioso appartamento su 2 piani

No image available

€88,160
€251
95%
222€29❌❌❌Y / Y⭐️ 4.8 (8)
[Duomo-City Life] Luxury Design Loft

No image available

€60,212
€243
64%
222€91❌❌❌Y / Y⭐️ 5 (62)
Charming apartment in center Milan

No image available

€21,232
€115
49%
215€24❌❌❌Y / Y⭐️ 4.8 (36)
DeAngeli: trilo x5 bagno nuovo 7 fermate dal Duomo

No image available

€48,662
€205
63%
212€76❌❌✅Y / Y⭐️ 4.5 (15)
My place in Milan!

No image available

€19,874
€140
37%
21.52€29❌❌✅Y / N⭐️ 5 (10)
[CityLife-MiCo] Two Bedroom with private bathroom

No image available

€43,631
€217
55%
231€0❌❌❌Y / Y⭐️ 4.5 (27)
Citylife Luxury Apartment | 2 bedroom

No image available

€31,606
€131
63%
21.51€104✅❌✅Y / Y⭐️ 5 (20)
Villetta nel Verde – De Angeli

No image available

€18,988
€94
52%
212€38❌❌❌Y / Y⭐️ 4.5 (22)
De Angeli - 2 Bedroom Apartment

No image available

€31,850
€109
73%
211€105❌❌❌Y / Y⭐️ 4 (41)
Appartamento Milano centro casa d'epoca

No image available

€33,234
€97
92%
212€48❌❌✅Y / Y⭐️ 5 (183)
Noisette Casa con giardino

No image available

€73,715
€513
39%
22.51€48❌✅✅Y / Y⭐️ 0 (1)
Italianway - Belfiore 9

No image available

€42,518
€158
72%
211€101❌✅✅Y / N⭐️ 4 (4)
Open Space in contesto "Vecchia Milano"

No image available

€53,826
€389
37%
214€28❌❌❌Y / N⭐️ 5 (2)
Ravizza 34 S2

No image available

€30,410
€111
73%
211€62❌❌✅Y / Y⭐️ 5 (4)
2 Suite con 2 bagni privati - De Angeli Suites

No image available

€44,457
€141
86%
221€0❌❌❌N / N⭐️ 4.5 (15)
Elegante Loft in Centro - Davanti alla Metro

No image available

€42,636
€140
83%
211€0❌❌❌Y / Y⭐️ 0 (2)
[Wagner-DeAngeli]Comfort near Duomo big flat 100m2

No image available

€47,778
€158
81%
2131€47❌❌❌Y / Y⭐️ 5 (31)
Ampio attico con terrazza sopra la metro

No image available

€53,819
€165
89%
213€0❌❌❌Y / Y⭐️ 5 (9)
Cozy apartment in Milan piazza Wagner

No image available

€46,042
€172
73%
2131€0❌❌❌Y / Y⭐️ 0 (2)
Ravizza S1

No image available

€28,792
€109
72%
211€0❌❌✅Y / Y⭐️ 5 (3)
CityLife: super-sleek italian charme

No image available

€135,963
€547
67%
222€58❌❌❌Y / Y⭐️ 5 (36)
Italianway - Buonarroti 5

No image available

€48,248
€235
55%
21.51€91❌❌❌Y / Y⭐️ 0 (1)
Brand New CityLife Milano 4PAX WIFI- Via Tiziano

No image available

€43,251
€141
82%
211€86❌❌✅Y / Y⭐️ 4.4 (5)
CaseOspitali - Life&TheCity luxury trilo Citylife

No image available

€107,444
€408
72%
222€0❌❌❌Y / Y⭐️ 4.2 (4)
"Felicia" Trilocale vicino metro Rossa

No image available

€20,474
€84
67%
221€0❌❌❌Y / Y⭐️ 0 (0)
Alberto Mario, Spacious 2 br apartment by Halldis

No image available

€61,303
€235
69%
211€173❌❌❌Y / Y⭐️ 3.5 (3)
Golden Moon

No image available

€36,603
€164
60%
215€58❌❌❌Y / Y⭐️ 5 (16)
appartamento con due camere e due bagni, a 50 m MM

No image available

€86,114
€290
81%
223€0❌❌❌Y / N⭐️ 0 (0)
Appartamenti comunicanti rinnovati - Vercelli

No image available

€53,319
€291
50%
221€0❌❌❌Y / Y⭐️ 3 (1)
[200m from metro] Suite with private bathroom+WiFi

No image available

€38,802
€193
55%
221€0❌❌❌Y / Y⭐️ 4.5 (5)
Living Buonarroti

No image available

€68,800
€204
92%
222€0❌❌❌Y / Y⭐️ 0 (2)
Accomodo MIT59 City Life

No image available

€63,794
€194
90%
221€0❌❌❌Y / Y⭐️ 4.2 (11)

Return Metrics

9.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€10,889€21,779€32,668€43,558€54,447€108,895€326,686
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€399,999€399,999€399,999€399,999€399,999€399,999€399,999
Down Payment€100,000€100,000€100,000€100,000€100,000€100,000€100,000
Property Appreciation€15,000€30,450€46,363€62,754€79,637€171,958€713,631
Total Return€525,889€552,229€579,032€606,312€634,084€780,853€1,540,317

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.13%

Cap Rate

7.51%

Return on Investment

27.63%

property-location

27 Via Vittoria Colonna Milano, Lombardia, 20149

2 bed • 1 bath • 4 guests

58

Airbnb Investor Score

€10,889

Annual Profit

7.5%

Cap Rate

9.1%

Cash on Cash

€52,833

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €170/night at 58% occupancy ($35,942.15). Airbtics projects €210/night at 69% occupancy ($52,832).

Top 56% of comparables

Top 36% 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.

€52,726

Avg annual revenue

69%

Avg occupancy rate

€210

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

€55k

€95k

€135k

Sign up to see the data on 40 all comparables

€10,890

Profit

Revenue

€52,833

Operating Expenses

€15,277

Operating Income

€37,555

Mortgage & Taxes

€26,666

Profit (Cash Flow)

€10,890

€119,164

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€4,164

Closing Costs

€15,000

Total

€119,164

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.13%

Cap Rate

7.51%

Profit (Cummulative)

€10,890

€400,000

€4,164

€15,000

€0

Total Gain

€32,934

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service