BNBCalc Short Term Rental Investment Analysis 40 Via Mac Mahon, Milano, Lombardia, 20155

2 bed • 2 bath • 6 guests • €516,000

BNB

Calc

Annual Revenue

€41,088

Profit (Cash Flow)

-€368

Cap Rate

5.3%

Annual Revenue

€41,088

AirDNA projects €155/night at 59% occupancy ($33,325). Airbtics projects €168/night at 67% occupancy ($41,088). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, €168 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€24,726	€39,148	€56,394	€83,333
Occupancy	55%	69%	80%	86%
Nightly Rate	€121	€152	€188	€259

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cenisio Relax House	€19,330	€105	47%	2	2	1	€62	❌	❌	✅	Y / Y	⭐️ 0 (0)
Free Parking Exclusive apartment Magritte Style	€110,295	€372	81%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (42)
MILAN ROMANTIC-DUOMO-EXPO	€54,332	€185	80%	2	1	2	€19	❌	❌	✅	Y / Y	⭐️ 5 (177)
[San Siro metro] City Life - Red Diamonds	€61,808	€197	83%	2	2	1	€114	❌	❌	❌	Y / Y	⭐️ 5 (68)
Appartamento luminoso a Milano	€30,413	€136	60%	2	1	2	€48	❌	❌	❌	Y / Y	⭐️ 5 (29)
Large flat in Sempione, direct Duomo, great view	€60,989	€189	87%	2	1	4	€28	❌	❌	✅	Y / Y	⭐️ 5 (20)
Beautiful apartment a few steps from Monumental	€31,831	€162	52%	2	2	1	€70	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Govone - Luminoso appartamento con terrazza	€37,182	€133	73%	2	2	1	€124	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Delightful 2BR flat with balcony	€17,989	€81	56%	2	1	2	€144	❌	✅	❌	Y / Y	⭐️ 3.5 (10)
70MQ con 2 camere da letto - Centro Milano	€43,173	€154	75%	2	1	2	€52	❌	❌	✅	Y / Y	⭐️ 5 (132)
Casa Romano	€41,510	€164	69%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (28)
gdhome near MiCo e Fiera Milano City	€30,443	€96	86%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (82)
Mac Mahon Apartment by Interhome	€67,029	€277	66%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Principe Eugenio - Casa Corsini, un angolo retrò	€36,904	€122	76%	2	1	1	€124	❌	❌	❌	Y / Y	⭐️ 5 (5)
Entire home for Family	€17,944	€114	42%	2	1	2	€48	❌	✅	❌	Y / Y	⭐️ 5 (118)
Loft City Life	€35,380	€258	36%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (5)
Accomodo MIT51 Cenisio	€38,269	€154	68%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
3 Room Apartment Milano Centro	€21,738	€178	32%	2	1	2	€48	❌	❌	❌	N / Y	⭐️ 5 (14)
Supercasa	€22,019	€131	46%	2	1	4	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
Pleasant and modern apartment next to MiCo & Fairs	€55,868	€272	55%	2	2	4	€133	❌	❌	✅	Y / Y	⭐️ 5 (43)
The SAnLOrenzo Apartment Cenisio Sempione	€22,128	€106	55%	2	1.5	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (47)
Mac Mahon - Two Bedrooms - Mac Mahon - Two Bedroom	€32,943	€150	56%	2	1	1	€126	❌	❌	❌	Y / Y	⭐️ 0 (1)
Brand New Milan Corso Sempione- Principe Eugenio	€29,077	€128	62%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Milan Center Cenisio M5 Wi-Fi Fiber 1GB	€37,511	€125	82%	2	1	3	€28	❌	❌	❌	Y / Y	⭐️ 5 (387)
Skyline Attico	€81,182	€222	100%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Italianway - Duprè 5	€33,700	€135	64%	2	1	1	€84	❌	❌	✅	Y / Y	⭐️ 0 (0)
Caracciolo, 28 – Ampio per 5, posizione perfetta	€39,252	€145	74%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cesena3	€49,762	€188	72%	2	1	2	€28	❌	❌	✅	Y / Y	⭐️ 5 (8)
Cesena3 Up - Zona Sempione	€32,095	€95	91%	2	1	3	€28	❌	❌	✅	Y / Y	⭐️ 5 (6)
Daplace \| Vico Apartment	€46,890	€165	68%	2	1.5	1	€95	❌	❌	❌	N / Y	⭐️ 4.5 (33)
Florence Place	€48,728	€164	81%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cozy apartment close to the city center	€27,761	€144	51%	2	2	2	€87	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Muschio Home Gallery [Duomo-Citylife-Wi-Fi]	€39,215	€110	97%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Appartamento di Lusso Milano	€47,303	€172	75%	2	2	2	€0	❌	❌	✅	Y / N	⭐️ 4.8 (4)
Italianway - Cucchiari 26	€76,638	€432	48%	2	2	1	€119	❌	❌	❌	Y / Y	⭐️ 4 (1)
Italianway - Piero della Francesca 84	€64,281	€244	70%	2	2	1	€94	❌	❌	❌	Y / Y	⭐️ 5 (10)
Meriggio Fiera	€33,622	€119	77%	2	2	7	€38	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Artist's House [Duomo-Citylife-Wi-Fi]	€27,658	€94	77%	2	2	1	€48	❌	❌	❌	Y / Y	⭐️ 4.2 (26)
Caracciolo [sempione- fiera] - caracciolo apartmen	€42,019	€198	58%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
[Cenisio - City Life - Luxury Apt- Metro M5]	€37,828	€120	86%	2	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (9)

Return Metrics

-0.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€367	-€735	-€1,102	-€1,470	-€1,837	-€3,675	-€11,025
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€412,799	€412,799	€412,799	€412,799	€412,799	€412,799	€412,799
Down Payment	€103,200	€103,200	€103,200	€103,200	€103,200	€103,200	€103,200
Property Appreciation	€15,480	€31,424	€47,847	€64,762	€82,185	€177,460	€736,467
Total Return	€531,112	€546,689	€562,744	€579,292	€596,347	€689,785	€1,241,441

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.29%

Cap Rate

5.26%

Return on Investment

18.19%

40 Via Mac Mahon Milano, Lombardia, 20155

2 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

-€367

Annual Profit

5.3%

Cap Rate

-0.3%

Cash on Cash

€41,088

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €155/night at 59% occupancy.Projected nightly rate is €168/night at 67% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€42,100

Avg annual revenue

67%

Avg occupancy rate

€168

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

€50k

€80k

€110k

-€368

Profit

Revenue

€41,088

Operating Expenses

€13,936

Operating Income

€27,152

Mortgage & Taxes

€27,519

Profit (Cash Flow)

-€368

€122,989

Cash Investment

Down Payment

€103,200

Renos & Furnishing

€4,309

Closing Costs

€15,480

Total

€122,989

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.29%

Cap Rate

5.26%

Return on Investment

18.19%