33 Via S. Vigilio Milano, Lombardia, 20142
2 bed • 1 bath • 4 guests
Airbnb Investor Score
€7,161
Annual Profit
7.9%
Cap Rate
10.6%
Cash on Cash
€35,101
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €155/night at 61% occupancy ($34,439.68). Airbtics projects €150/night at 64% occupancy ($35,101).
Top 53% of comparables
Top 28% 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.
€34,338
Avg annual revenue
64%
Avg occupancy rate
€150
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€10k
€45k
€75k
€110k
Sign up to see the data on 40 all comparables
€7,161
Profit
Revenue
€35,101
Operating Expenses
€13,274
Operating Income
€21,827
Mortgage & Taxes
€14,666
Profit (Cash Flow)
€7,161
€67,391
Cash Investment
Down Payment
€55,000
Renos & Furnishing
€4,141
Closing Costs
€8,250
Total
€67,391
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.62%
Cap Rate
7.93%