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 Rental Arbitrage Analysis 49 Via Vittoria Colonna, Milano, Lombardia, 20149

1 bed β€’ 1 bath β€’ 4 guests β€’ €0

BNB

Calc

Annual Revenue

€29,810

Profit (Cash Flow)

€3,331

Cash on Cash Return

108.6%

Annual Revenue

€29,810

AirDNA projects €129/night at 61% occupancy ($28,686). Airbtics projects €126/night at 68% occupancy ($31,282). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, €120 rate per night.

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

Percentiles25%50%75%90%
Revenue€20,611€32,721€42,836€58,712
Occupancy56%70%80%91%
Nightly Rate€98€125€143€171

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
De Angeli Modern Apartment

No image available

€35,450
€132
72%
111€15βŒβŒβœ…Y / N⭐️ 4.4 (107)
Marghera-Fiera | Netflix, Outdoor space, Jacuzzi

No image available

€38,858
€146
70%
111€70βŒβœ…βŒY / Y⭐️ 5 (35)
Milan Street Marghera/Stadio wonderful studio.

No image available

€18,632
€88
56%
111€21❌❌❌Y / Y⭐️ 5 (140)
Appartamento bijou Centro - Marghera District

No image available

€28,612
€160
49%
111€0βŒβŒβœ…Y / Y⭐️ 4.9 (109)
DEA DREAMS Sweet APARTMENT Netflix Wi-Fi Metro

No image available

€40,603
€132
82%
111€21βŒβŒβœ…Y / Y⭐️ 4.7 (57)
Welcoming Studio near CityLife

No image available

€30,472
€91
86%
112€71❌❌❌Y / Y⭐️ 4.3 (23)
Appartamento bomboniera via Marghera - City Life

No image available

€31,492
€162
53%
111€0βŒβŒβœ…N / Y⭐️ 5 (93)
Three-level charming apartment

No image available

€45,417
€131
95%
111€0βŒβŒβœ…Y / Y⭐️ 5 (668)
DEA DREAMS Apartment πŸ’šNETFLIX WI-FI MetroπŸ’š

No image available

€30,674
€91
91%
111€18βŒβŒβœ…Y / Y⭐️ 4.9 (37)
DEA DREAMS Monolocale ❀️Netflix\WiFi\Metro❀️

No image available

€28,232
€81
93%
111€16βŒβŒβœ…Y / Y⭐️ 4.8 (33)
Central apartment in villa, garden and Netflix

No image available

€18,139
€88
54%
112€50❌❌❌Y / Y⭐️ 4.8 (76)
SuiteApart MiCo confer-5min.SanSiro-8min,Duomo-10m

No image available

€28,026
€119
61%
111€80❌❌❌Y / Y⭐️ 4.8 (52)
DEA DREAMS Casetta a 2 Piani. Netflix WiFi

No image available

€37,621
€104
97%
111€16βŒβŒβœ…Y / N⭐️ 4.9 (10)
bilocale in piazza Piemonte 40 mq con parcheggio

No image available

€19,711
€69
78%
111€0❌❌❌Y / Y⭐️ 4.5 (141)
[City Life - Fiera] Lemon Suite - Metro Rossa 100m

No image available

€28,220
€108
70%
111€45❌❌❌Y / Y⭐️ 4.3 (22)
[Marghera Suite] Duomo 10min, Fast Wifi & Metro

No image available

€25,290
€98
68%
112€39❌❌❌Y / Y⭐️ 4.7 (35)
Dea Dreams Trilocale Marghera 43

No image available

€46,863
€137
92%
111€18βŒβŒβœ…Y / Y⭐️ 4.7 (3)
WelcHome Marghera 18

No image available

€32,684
€141
62%
112€35❌❌❌Y / Y⭐️ 5 (24)
Stylish & bright flat in downtown

No image available

€54,037
€206
71%
112€21❌❌❌Y / Y⭐️ 5 (87)
Loft Milano Marghera

No image available

€52,428
€201
70%
112€45❌❌❌Y / Y⭐️ 4.9 (71)
β€’ Appartamento via Marghera

No image available

€58,411
€196
80%
1115€21❌❌❌Y / Y⭐️ 4.8 (88)
Apartment in Milano

No image available

€35,856
€162
56%
115€70❌❌❌Y / N⭐️ 4.7 (3)
[Duomo - City Life] Design Loft with Netflix, WiFi

No image available

€40,892
€153
72%
111€50❌❌❌Y / Y⭐️ 5 (70)
Marghera - bilocale in edificio vecchia Milano

No image available

€36,278
€128
74%
111€95❌❌❌Y / Y⭐️ 4.5 (21)
Central apartment De Angeli charm residence

No image available

€18,457
€99
49%
112€50❌❌❌Y / Y⭐️ 4.9 (57)
Cozy Apartment

No image available

€26,860
€106
69%
111€0βŒβŒβœ…Y / Y⭐️ 4.5 (96)
Relaxing Flat in Milan

No image available

€22,387
€137
40%
113€61βŒβŒβœ…Y / Y⭐️ 5 (1)
[Suite Marghera Central] Metro WiFi & Shopping

No image available

€29,334
€91
85%
112€39❌❌❌N / Y⭐️ 4.7 (18)
Modern apartment close to shopping district

No image available

€29,486
€124
63%
112€61❌❌❌Y / Y⭐️ 4.8 (6)
Studio Marghera MM1 - De Angeli

No image available

€22,869
€99
62%
112€35❌❌❌Y / Y⭐️ 4.8 (42)
Dea Dreams Trilocale Marghera 43

No image available

€29,390
€87
90%
111€18βŒβŒβœ…Y / Y⭐️ 5 (43)
[Duomo-Fiera MI] - Modern Design

No image available

€32,702
€139
61%
111€50❌❌❌Y / Y⭐️ 5 (8)
Claire Suite, Milano De Angeli

No image available

€28,431
€169
46%
111€0❌❌❌Y / Y⭐️ 5 (7)
13min to Duomo β€’ Suite Arancio vicino a City Life!

No image available

€25,184
€88
70%
111€61βŒβŒβœ…Y / Y⭐️ 5 (66)
Appartamento in zona fiera

No image available

€25,393
€142
48%
111€30❌❌❌Y / Y⭐️ 4.5 (7)
La Chic Maison de Milan

No image available

€39,704
€208
51%
113€40❌❌❌Y / Y⭐️ 5 (17)
[Citylife-Duomo] Comfort Loft & metro a 2 minuti

No image available

€22,708
€120
48%
111€40βŒβŒβœ…Y / N⭐️ 4.2 (23)
Hospitable in central city

No image available

€32,310
€102
85%
111€30❌❌❌Y / Y⭐️ 4.9 (64)
Luxury Apartment [FieraMilano-Duomo] Wifi&Netflix

No image available

€34,153
€127
72%
111€30❌❌❌Y / Y⭐️ 4.8 (29)
La mia nuova casa a Milano - MM De Angeli

No image available

€25,719
€101
68%
112€61❌❌❌Y / Y⭐️ 5 (26)

Return Metrics

108.57% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€3,330€6,661€9,992€13,323€16,654€33,308€99,925
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€0€0€0€0€0€0€0
Property Appreciation€0€0€0€0€0€0€0
Total Return€3,330€6,661€9,992€13,323€16,654€33,308€99,925

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

108.57%

Payback Period Days

336

Return on Investment

108.57%

property-location

49 Via Vittoria Colonna Milano, Lombardia, 20149

1 bed β€’ 1 bath β€’ 4 guests

€29,810

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €129/night at 61% occupancy.Projected nightly rate is €126/night at 68% occupancy.

Top 58% of comparables

Top 53% 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.

€32,199

Avg annual revenue

68%

Avg occupancy rate

€126

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€15k

€30k

€45k

€60k

Sign up to see the data on 40 all comparables

€3,331

Profit

Revenue

€29,810

Operating Expenses

€12,079

Operating Income

€17,731

Net Effective Rent

€14,400

Profit (Cash Flow)

€3,331

€3,068

Cash Investment

Renos & Furnishing

€2,974

Setup Costs

€93

Total

€3,068

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

108.57%

Payback Period Days

336