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 5 Via Privata Marciano, Milano, Lombardia, 20133

1 bed • 2 bath • 4 guests • €110,000

BNB

Calc

Annual Revenue

€28,330

Profit (Cash Flow)

€14,276

Cap Rate

13.7%

Annual Revenue

€28,330

AirDNA projects €97/night at 61% occupancy ($21,566). Airbtics projects €107/night at 68% occupancy ($26,634). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, €114 rate per night.

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

Percentiles25%50%75%90%
Revenue€16,587€25,938€37,452€59,653
Occupancy54%69%80%97%
Nightly Rate€83€101€124€164

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
Ampio luminoso bilocale zona Città Studi

No image available

€18,956
€84
58%
113€41❌❌❌Y / Y⭐️ 4.8 (21)
Cosy and quite flat in Milan

No image available

€74,453
€209
96%
112€31❌❌❌Y / Y⭐️ 5 (1)
Nice Suite in Citta' Studi (near subway)

No image available

€26,529
€124
54%
111€82❌❌❌Y / Y⭐️ 4.7 (3)
M4 Argonne - Two-room apartment

No image available

€28,350
€101
75%
111€41❌❌✅Y / Y⭐️ 5 (37)
Appartamento con terrazzo MM4 metro Argonne

No image available

€23,433
€89
70%
111€36❌❌❌N / Y⭐️ 4.2 (146)
Argonne flat - [M4-Duomo]

No image available

€27,309
€73
97%
111€30❌❌❌N / N⭐️ 4.8 (228)
Casa Vacanza Luna

No image available

€23,540
€120
52%
111€71❌❌✅Y / Y⭐️ 5 (18)
Moderno e ampio monolocale

No image available

€26,260
€82
86%
113€41❌❌✅Y / Y⭐️ 4.9 (20)
Dream House Argonne "nel cuore di Milano"

No image available

€34,853
€134
69%
111€41❌❌❌Y / Y⭐️ 5 (75)
Lomellina Flexyrent - A.C. WiFi

No image available

€28,927
€164
45%
111€82❌❌❌Y / Y⭐️ 4.8 (7)
Bright and comfortable apartment in Milan

No image available

€41,454
€109
100%
114€51❌❌❌Y / Y⭐️ 4.9 (23)
Appartamento Loft Città Studi "Princy"

No image available

€29,048
€164
48%
111€10❌❌❌Y / Y⭐️ 4.8 (16)
Luminosa mansarda a due passi dal metro

No image available

€17,309
€84
55%
111€23❌❌❌N / Y⭐️ 3.7 (23)
Appartamento Milan - M4 Argonne

No image available

€41,925
€143
78%
111€66❌❌❌Y / Y⭐️ 5 (5)
East Side House, new apartment in Città Studi

No image available

€23,091
€64
99%
114€5❌❌❌Y / Y⭐️ 4.8 (390)
Bilocale 4. piano metro MM4 Argonne

No image available

€25,837
€87
79%
112€26❌❌❌N / Y⭐️ 4.5 (55)
Appartamento piano alto metro MM4 Argonne

No image available

€13,370
€55
64%
112€26❌❌❌N / Y⭐️ 3.4 (8)
CITTA' STUDI FLAT2 - WIFI&COMFORT

No image available

€24,841
€112
59%
111€41❌❌❌Y / Y⭐️ 4.7 (39)
MilanoFlats - CittàStudi Vintage-MM4 Argonne

No image available

€23,920
€93
68%
111€66❌❌❌Y / Y⭐️ 5 (14)
Gigia's home, on the green of the trees

No image available

€16,162
€91
48%
112€29❌❌❌Y / Y⭐️ 4.9 (62)
Comodo Bilocale con Terrazzino

No image available

€20,388
€113
47%
111€40❌❌✅Y / Y⭐️ 4.9 (26)
Monolocale nella Milano razionalista

No image available

€28,784
€79
99%
112€30❌❌❌Y / Y⭐️ 4.9 (64)
Appartamento 2p metro Argonne MM4

No image available

€16,320
€63
69%
112€34❌❌❌N / Y⭐️ 3.6 (19)
Confortevole bilocale ben collegato al centro

No image available

€27,455
€106
69%
1114€41❌❌❌Y / Y⭐️ 5 (42)
Tube under home | 7 min to centre 7 min to airport

No image available

€22,859
€63
97%
111€41❌❌✅Y / Y⭐️ 4.9 (72)
Rétro Suite in Milano

No image available

€18,441
€139
34%
1129€41❌❌❌Y / Y⭐️ 0 (0)
Modern, fully furnished apartment

No image available

€9,284
€45
55%
113€41❌❌❌Y / Y⭐️ 4.8 (119)
Cozy appartament a 1 Min new MM4

No image available

€37,094
€110
91%
112€41❌❌✅Y / Y⭐️ 5 (8)
Comfort Business Suite, Wi-fi & 3 stops from Duomo

No image available

€25,773
€83
84%
111€15❌❌❌Y / Y⭐️ 4.7 (69)
CittàStudiFlat - M4 - 3 stops to CityCentre

No image available

€21,212
€114
50%
111€41❌❌✅Y / Y⭐️ 4.7 (83)
[IHost Apartment] - Argonne 35

No image available

€27,751
€94
75%
111€93❌❌❌N / Y⭐️ 3.4 (4)
Suite Lomellina

No image available

€26,776
€126
54%
111€62❌❌❌Y / Y⭐️ 5 (2)
A casa di Rosa in Città Studi

No image available

€28,150
€104
73%
111€10❌❌✅Y / N⭐️ 3.6 (3)
Bilocale ottima posizione

No image available

€38,232
€136
76%
112€26❌❌❌Y / Y⭐️ 5 (21)
un posto come a casa

No image available

€14,699
€83
47%
112€36❌❌❌Y / Y⭐️ 4.8 (16)
Cosy apartment in Milan

No image available

€30,302
€84
97%
112€36❌❌✅Y / Y⭐️ 4.9 (32)
Terrace 21

No image available

€23,495
€82
77%
113€30❌❌✅Y / Y⭐️ 4.5 (8)
"Adriana Metro Suite" 400meters to Metro

No image available

€27,471
€102
67%
111€77❌❌❌Y / Y⭐️ 4.8 (6)
Spazioso appartamento MM4 Argonne

No image available

€62,141
€238
71%
112€31❌❌❌N / Y⭐️ 3.8 (16)

Return Metrics

4.16% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€14,276€28,552€42,828€57,104€71,380€142,761€428,284
Revenue Appreciation€849€1,725€2,626€3,555€4,512€9,743€40,434
Home Equity€0€0€0€0€0€0€0
Down Payment€110,000€110,000€110,000€110,000€110,000€110,000€110,000
Property Appreciation€3,300€6,699€10,199€13,805€17,520€37,830€156,998
Total Return€128,426€146,976€165,655€184,466€203,413€300,335€735,717

Property Appreciation:

3%

Revenue Appreciation:

3%

Cash on Cash Return

4.16%

Cap Rate

13.72%

Return on Investment

5.07%

property-location

5 Via Privata Marciano Milano, Lombardia, 20133

1 bed • 2 bath • 4 guests

€28,330

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €97/night at 61% occupancy ($21,566.48). Airbtics projects €107/night at 68% occupancy ($26,634).

Top 56% 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.

€26,773

Avg annual revenue

68%

Avg occupancy rate

€109

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

€50k

€75k

Sign up to see the data on 40 all comparables

€14,276

Profit

Revenue

€28,330

Operating Expenses

€13,229

Operating Income

€15,101

Mortgage & Taxes

€825

Profit (Cash Flow)

€14,276

€363,204

Cash Investment

Down Payment

€110,000

Renos & Furnishing

€253,204

Closing Costs

€0

Total

€363,204

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4.16%

Cap Rate

13.72%

Profit (Cummulative)

€14,276

€0

€253,204

€3,300

€850

Total Gain

€18,426