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 49 Via Edoardo Bassini, Milano, Lombardia, 20133

1 bed • 1 bath • 2 guests • €274,000

BNB

Calc

Annual Revenue

€22,418

Profit (Cash Flow)

-€4,825

Cap Rate

3.6%

Annual Revenue

€22,418

AirDNA projects €94/night at 65% occupancy ($22,417). Airbtics projects €124/night at 69% occupancy ($31,248). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, €94 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,416€29,933€47,076€60,896
Occupancy60%70%82%88%
Nightly Rate€77€114€153€184

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
Charming Oasis: cosyness hub in the heart of Piola

No image available

€19,230
€68
73%
123€31❌❌❌Y / Y⭐️ 5 (6)
Design apartment/Città Studi

No image available

€94,750
€375
68%
121€52❌❌❌Y / Y⭐️ 5 (14)
Bright Diamond Lambrate W/SPA Product

No image available

€31,527
€122
70%
124€62❌❌❌Y / Y⭐️ 5 (25)
Open Space Città Studi

No image available

€19,030
€79
62%
111€41❌❌❌Y / Y⭐️ 4.7 (58)
Artistic Studio - Open Space Milano Lambrate M2

No image available

€18,161
€85
56%
111€31❌❌✅Y / Y⭐️ 4.9 (54)
Rifugio di Lambrate - Milano Centrale

No image available

€21,337
€68
84%
112€26❌❌❌Y / Y⭐️ 5 (63)
[15 mins to Duomo] Corner in Lambrate

No image available

€17,678
€58
79%
111€31❌❌✅N / Y⭐️ 4.5 (40)
Wide, bright Open Space + terrace

No image available

€16,195
€99
44%
112€31❌❌✅Y / Y⭐️ 4.7 (193)
CASA VACANZE ROBY

No image available

€18,391
€78
62%
111€26❌❌❌Y / Y⭐️ 4.8 (95)
Duomo 15 min / Centrale 8 min - cozy Artist's note

No image available

€33,326
€149
58%
111€36❌❌❌Y / Y⭐️ 4.9 (144)
Monolocale a 7 minuti dalla Centrale (Lambrate M2)

No image available

€23,272
€73
83%
111€27❌❌❌Y / Y⭐️ 4.8 (266)
Casa d'artista a Lambrate

No image available

€15,686
€66
63%
111€46❌❌❌Y / Y⭐️ 4.4 (83)
Charming apartment

No image available

€41,228
€184
59%
112€67❌❌✅Y / Y⭐️ 5 (9)
Bilocale Città Studi-Lambrate

No image available

€27,872
€177
42%
112€15❌❌❌Y / Y⭐️ 5 (1)
Attico con terrazzo in Città Studi - Milano a 360°

No image available

€23,045
€104
57%
113€46❌❌❌Y / Y⭐️ 4.8 (54)
Appartamento Vallisneri CIN IT015146C2SuMOK6J8

No image available

€31,279
€122
70%
111€0❌❌❌Y / Y⭐️ 4.7 (38)
FranzArtHome nel cuore di Milano

No image available

€35,649
€141
69%
112€0❌❌❌Y / Y⭐️ 4.9 (19)
Casa per coppia

No image available

€60,866
€168
97%
111€36❌❌❌N / N⭐️ 5 (2)
Lambrate Elegant Bright Apartment

No image available

€26,091
€107
64%
111€53❌✅✅Y / N⭐️ 4.4 (5)
TheBlueCorner - Silenzioso Appartamento CittàStudi

No image available

€27,265
€78
92%
112€52❌❌❌Y / Y⭐️ 4.9 (105)
Terrace at 20 minutes from Duomo - [HU]

No image available

€44,142
€134
85%
111€66❌❌❌Y / Y⭐️ 4.8 (7)
[Città Studi Milano] Appartamento Duomo 15 Minuti

No image available

€24,929
€153
44%
112€39❌❌❌Y / Y⭐️ 4.8 (57)
DomusMi Gozzano

No image available

€43,546
€155
77%
112€0❌❌✅Y / Y⭐️ 3 (2)
CONT36 - [Total White] • Esclusive •

No image available

€64,245
€190
90%
111€52❌❌✅Y / Y⭐️ 4.7 (24)
Spacious Retreat Steps from Lambrate Metro

No image available

€22,458
€85
70%
113€41❌❌❌Y / Y⭐️ 4.4 (62)
Pop Art-Inspired Apartment w/ 2 Bathrooms in Milan

No image available

€48,676
€155
81%
121€72❌❌❌Y / Y⭐️ 5 (18)
Milano Studio A

No image available

€31,275
€122
69%
112€41❌❌❌Y / N⭐️ 4.9 (9)
Cozy Cinema Flat

No image available

€32,686
€118
75%
112€31❌❌❌Y / Y⭐️ 5 (22)
FLAT66Milano, monolocale in zona Città Studi

No image available

€18,468
€67
75%
112€10❌❌❌Y / Y⭐️ 4.8 (41)
[IHost Lovely Studio] - Faustino 78

No image available

€40,639
€122
86%
111€93❌❌❌Y / Y⭐️ 4.7 (9)
Roibooking Appartamento Orange Milano - Roibooking

No image available

€26,930
€177
40%
112€41❌❌✅Y / Y⭐️ 4.8 (18)
Istituto tumori Idromassaggio Metro2 verde 6'piedi

No image available

€25,933
€74
90%
112€62❌✅❌Y / Y⭐️ 4.8 (45)
appartamento open space

No image available

€16,477
€113
40%
111€0❌❌✅Y / N⭐️ 4.8 (16)
PrimoPiano - Saccardo

No image available

€92,453
€289
87%
112€41❌❌❌Y / Y⭐️ 4.3 (3)
Bilocale Lambrate/Città Studi

No image available

€23,832
€71
88%
112€72❌❌❌N / N⭐️ 4.8 (9)
Kibilù - Via Valvassori Peroni

No image available

€43,441
€195
61%
101€0❌❌❌Y / Y⭐️ 5 (1)
Milano Studio B

No image available

€23,734
€77
82%
112€41❌❌❌Y / N⭐️ 5 (3)
Near Besta ComeCasa Citta Studi Apartment

No image available

€30,097
€115
68%
111€47❌❌✅Y / Y⭐️ 4.3 (3)
lambrate apartament

No image available

€14,312
€86
44%
112€36❌❌❌Y / Y⭐️ 4.8 (31)
Splendido e ampio bilocale

No image available

€22,936
€76
80%
112€41❌❌❌Y / Y⭐️ 5 (15)

Return Metrics

-7.3% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€4,824-€9,649-€14,474-€19,299-€24,124-€48,249-€144,749
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€219,199€219,199€219,199€219,199€219,199€219,199€219,199
Down Payment€54,800€54,800€54,800€54,800€54,800€54,800€54,800
Property Appreciation€8,220€16,686€25,407€34,389€43,641€94,233€391,069
Total Return€277,395€281,036€284,932€289,089€293,516€319,983€520,320

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.3%

Cap Rate

3.57%

Return on Investment

10.98%

property-location

49 Via Edoardo Bassini Milano, Lombardia, 20133

1 bed • 1 bath • 2 guests

€22,418

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €94/night at 65% occupancy ($22,417.59). Airbtics projects €124/night at 69% occupancy ($31,248).

Top 63% of comparables

Top 58% 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.

€32,327

Avg annual revenue

69%

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

€15k

€40k

€65k

€95k

Sign up to see the data on 40 all comparables

-€4,825

Profit

Revenue

€22,418

Operating Expenses

€12,630

Operating Income

€9,788

Mortgage & Taxes

€14,613

Profit (Cash Flow)

-€4,825

€66,061

Cash Investment

Down Payment

€54,800

Renos & Furnishing

€3,041

Closing Costs

€8,220

Total

€66,061

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.3%

Cap Rate

3.57%

Profit (Cummulative)

-€4,825

€219,200

€3,041

€8,220

€0

Total Gain

€7,255

🤩

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