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 29 Via Bessarione, Milano, Lombardia, 20139

1 bed • 1 bath • 2 guests • €205,000

BNB

Calc

Annual Revenue

€29,579

Profit (Cash Flow)

€5,320

Cap Rate

7.9%

Annual Revenue

€29,579

AirDNA projects €92/night at 64% occupancy ($21,431). Airbtics projects €129/night at 63% occupancy ($29,579). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 63% occupancy rate, €129 rate per night.

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

Percentiles25%50%75%90%
Revenue€11,926€23,566€45,069€70,646
Occupancy41%68%83%91%
Nightly Rate€78€94€147€210

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
Appartamento I Girasoli - Ottimo Bilocale!

No image available

€16,674
€107
41%
111€36❌❌❌Y / Y⭐️ 5 (44)
PrimoPiano - Romilli

No image available

€32,668
€92
96%
112€30❌❌❌Y / Y⭐️ 4 (5)
Alessia's Flat - Milano Corvetto M3

No image available

€22,792
€72
83%
112€36❌❌✅Y / Y⭐️ 4.2 (47)
Casa Design & S.p.A.

No image available

€20,241
€78
69%
112€30❌❌❌Y / Y⭐️ 4.8 (75)
Romilli11 - Fondazione Prada Suite

No image available

€24,570
€98
68%
112€21❌❌❌Y / Y⭐️ 4.8 (87)
The 6th floor flat - direct link to centre 8 mins

No image available

€33,633
€99
91%
111€41❌❌✅Y / Y⭐️ 4.9 (59)
Casa Triangoli Design House

No image available

€30,662
€112
74%
112€30❌❌❌Y / Y⭐️ 5 (13)
Delightful_shanti_home

No image available

€35,574
€127
75%
111€39❌❌❌Y / Y⭐️ 0 (0)
P&D Flat

No image available

€27,506
€78
94%
111€31❌❌❌Y / Y⭐️ 4.3 (9)
B30 Light * Symbiosis District

No image available

€16,416
€51
83%
111€137❌❌✅Y / Y⭐️ 5 (17)
Appartamento Milano

No image available

€58,448
€230
69%
111€56❌❌❌Y / Y⭐️ 5 (8)
Easylife - Comfortable studio 10 min from linate

No image available

€33,339
€144
62%
111€69❌❌❌Y / N⭐️ 4.7 (6)
[IHost Apartment] - Romilli 17A

No image available

€49,019
€154
83%
111€93❌❌❌N / Y⭐️ 4.2 (6)
Patty house

No image available

€11,708
€86
36%
112€36❌❌❌Y / Y⭐️ 4.9 (43)
Monolocale ristrutturato

No image available

€9,779
€33
77%
116€30❌❌✅Y / N⭐️ 4.8 (22)
Appartamento Milano - Corso Lodi

No image available

€17,507
€73
65%
112€41❌❌❌Y / Y⭐️ 5 (16)
Easylife - Quiet studio near Prada

No image available

€23,931
€97
65%
111€69❌❌❌Y / N⭐️ 5 (4)
Appartamento - Bilocale zona Brenta/Lodi

No image available

€27,856
€125
61%
112€0❌❌❌Y / Y⭐️ 5 (8)
Studio A: Grazioso e accessoriato monolocale

No image available

€26,479
€81
89%
113€51❌❌❌Y / Y⭐️ 5 (5)
Appartamento Fondazione Prada

No image available

€17,870
€77
60%
112€26❌❌❌N / Y⭐️ 4.4 (5)
Nice and comfortable Apartment near subway (M3)

No image available

€10,841
€53
54%
111€30❌❌❌Y / Y⭐️ 4.8 (137)
Grazioso e moderno appartamento

No image available

€14,876
€81
50%
111€0❌❌✅N / Y⭐️ 5 (10)
Delizioso bilocale near metro MM3 Brenta

No image available

€12,976
€89
39%
112€21❌❌❌Y / Y⭐️ 4.9 (16)
Casa Serendipity: moderno bilocale con balcone x4

No image available

€78,197
€276
75%
112€81❌❌❌Y / Y⭐️ 4.7 (7)
Tiffany’s house b&b

No image available

€27,590
€87
85%
111€21❌❌✅Y / N⭐️ 5 (3)
Fondazione Prada Studio

No image available

€18,383
€70
71%
112€43❌❌✅Y / Y⭐️ 4.8 (19)
Intero e luminoso bilocale al sesto piano

No image available

€69,848
€208
91%
112€35❌❌✅Y / Y⭐️ 4.8 (8)
Typical Courtyard House -Fondazione Prada District

No image available

€27,375
€79
92%
112€54❌❌✅Y / Y⭐️ 4.8 (44)
Studio B: Delizioso monolocale super accessoriato

No image available

€21,201
€81
70%
113€61❌❌❌Y / Y⭐️ 5 (1)
La casetta a Fondazione Prada

No image available

€22,992
€146
42%
111€26❌❌✅Y / Y⭐️ 5 (25)
Angilberto Guesthouse

No image available

€14,530
€71
56%
112€0❌❌✅Y / Y⭐️ 4.5 (4)
Steyocino Apartment

No image available

€10,778
€72
41%
115€0❌❌❌Y / N⭐️ 0 (0)
Cozy one bedroom apartment 15 mins from Duomo

No image available

€66,778
€197
92%
111€20❌❌❌Y / Y⭐️ 5 (2)
Silenzioso Bilocale con parcheggio

No image available

€21,125
€81
71%
111€0❌❌❌Y / Y⭐️ 5 (3)
Lucky Flat, un momento di relax.

No image available

€23,682
€175
37%
112€0❌❌❌Y / Y⭐️ 5 (1)

Return Metrics

10.6% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€5,320€10,640€15,961€21,281€26,601€53,203€159,611
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€163,999€163,999€163,999€163,999€163,999€163,999€163,999
Down Payment€41,000€41,000€41,000€41,000€41,000€41,000€41,000
Property Appreciation€6,150€12,484€19,009€25,729€32,651€70,502€292,588
Total Return€216,470€228,125€239,970€252,010€264,253€328,706€657,200

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.6%

Cap Rate

7.92%

Return on Investment

28.62%

property-location

29 Via Bessarione Milano, Lombardia, 20139

1 bed • 1 bath • 2 guests

€29,579

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects €92/night at 64% occupancy ($21,431.79). Airbtics projects €129/night at 63% occupancy ($29,579).

Top 58% of comparables

Top 31% 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.

€27,103

Avg annual revenue

63%

Avg occupancy rate

€128

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

€10k

€30k

€55k

€80k

Sign up to see the data on 40 all comparables

€5,320

Profit

Revenue

€29,579

Operating Expenses

€13,326

Operating Income

€16,253

Mortgage & Taxes

€10,933

Profit (Cash Flow)

€5,320

€50,163

Cash Investment

Down Payment

€41,000

Renos & Furnishing

€3,013

Closing Costs

€6,150

Total

€50,163

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.6%

Cap Rate

7.92%

Profit (Cummulative)

€5,320

€164,000

€3,013

€6,150

€0

Total Gain

€14,358