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 6 Via Privata Cascia, Milano, Lombardia, 20128

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€26,648

Profit (Cash Flow)

€981

Cash on Cash Return

33.8%

Annual Revenue

€26,648

AirDNA projects €89/night at 60% occupancy ($19,559). Airbtics projects €114/night at 64% occupancy ($26,647). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, €114 rate per night.

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

Percentiles25%50%75%90%
Revenue€13,081€22,948€40,876€69,524
Occupancy46%65%77%90%
Nightly Rate€76€95€143€209

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
[Loft] - Adriano 51

No image available

€32,195
€119
71%
111€42❌❌✅Y / Y⭐️ 5 (90)
PrimoPiano - La Malfa A

No image available

€52,025
€151
93%
112€29❌❌❌Y / Y⭐️ 0 (2)
APT Park View | Free Parking & WiFi, Milan

No image available

€41,656
€215
53%
111€0❌❌✅Y / Y⭐️ 5 (102)
PrimoPiano - La Malfa B

No image available

€25,884
€83
83%
112€29❌❌❌Y / Y⭐️ 5 (8)
Super Loft with terrace-Precotto

No image available

€25,993
€90
77%
1131€34❌❌❌Y / Y⭐️ 0 (2)
appartamento antico borgo in Milano

No image available

€28,057
€78
97%
111€19❌❌✅Y / Y⭐️ 5 (15)
Appartamento Martesana

No image available

€19,383
€69
75%
112€23❌❌❌Y / Y⭐️ 5 (46)
Amica Milano

No image available

€27,349
€83
89%
111€38❌❌❌Y / Y⭐️ 4.8 (11)
[Luxury Loft - Terrace and Parking - Adriano 51]

No image available

€24,030
€95
65%
111€76❌❌❌Y / Y⭐️ 4.8 (34)
[Suite Design 5* - M1] Free Parking +WiFi + A/C

No image available

€21,929
€147
40%
112€38❌❌❌Y / Y⭐️ 5 (41)
MI CASA - Appartamento in Ponte Nuovo - M3

No image available

€20,906
€158
35%
1131€48❌❌❌Y / Y⭐️ 4.5 (9)
Adriano Metro & Comfort Suites - Affitti Brevi Ita

No image available

€24,193
€120
55%
111€0❌❌❌Y / Y⭐️ 4.5 (6)
Appartamento Naviglio piccolo

No image available

€12,861
€93
36%
112€28❌❌❌Y / Y⭐️ 5 (20)
Appartamento Martesana

No image available

€16,217
€56
78%
115€72❌❌❌Y / Y⭐️ 5 (29)
Loft 51

No image available

€22,594
€93
64%
111€29❌❌❌Y / N⭐️ 4.5 (3)
[New design Loft con terrazzo - Adriano]

No image available

€32,039
€110
76%
111€76❌❌❌Y / Y⭐️ 4.5 (10)
I Host Apartment Flat - Adriano 51

No image available

€48,104
€171
75%
111€62❌❌❌Y / Y⭐️ 0 (2)
Naviglio Martesana - Crescenzago

No image available

€16,426
€106
41%
112€38❌❌❌Y / Y⭐️ 5 (19)
[Loft Adriano]Free Private Parking & WIFI, Milano

No image available

€17,938
€104
47%
111€0❌❌❌Y / Y⭐️ 5 (25)
Appartamento 55mq

No image available

€13,643
€101
37%
112€0❌❌❌N / Y⭐️ 0 (1)
MI CASA - Appartamento in Ponte Nuovo - M8

No image available

€22,391
€92
65%
111€48❌❌❌Y / Y⭐️ 4.8 (11)
[Garage Gratis] Centrale [M1] A/C + WiFi

No image available

€34,582
€143
66%
111€0❌❌✅Y / Y⭐️ 5 (35)
Panoramic view of all of Milan

No image available

€44,272
€209
58%
111€0❌❌❌Y / Y⭐️ 5 (15)
San Mamete Apartment

No image available

€39,975
€119
90%
1131€28❌❌✅Y / Y⭐️ 5 (12)
Appartamento/Loft su 2 livelli

No image available

€28,190
€114
65%
111€28❌❌✅Y / Y⭐️ 4.8 (50)
MI CASA - Appartamento in Ponte Nuovo - M4

No image available

€19,870
€95
56%
111€48❌❌❌Y / Y⭐️ 4.7 (9)
Loft 51

No image available

€9,056
€71
35%
111€0❌❌❌Y / Y⭐️ 4.9 (48)
Milan Comfy Apartment x3 - with Balcony

No image available

€64,444
€243
71%
112€51❌❌❌Y / Y⭐️ 3.9 (13)
Tognazzi 6

No image available

€70,706
€244
77%
111€71❌❌✅Y / Y⭐️ 0 (1)
Luxury Loft - Terrazzo e Posto Auto - Adriano 51B

No image available

€21,129
€81
71%
111€0❌❌❌Y / N⭐️ 0 (0)
Appartamento semi indipendente

No image available

€16,994
€65
71%
111€0❌❌✅Y / N⭐️ 0 (1)
Accogliente e luminoso bilocale

No image available

€27,805
€87
82%
111€36❌❌❌Y / Y⭐️ 4.5 (9)
Bellissima casa fatta per te, all year ?? why not!

No image available

€9,918
€65
42%
121€47❌❌❌Y / Y⭐️ 4.5 (51)
Nice flat with free parking

No image available

€10,960
€68
44%
1130€28❌❌❌Y / N⭐️ 5 (2)
Nuovo appartamento

No image available

€24,904
€68
100%
111€0❌❌❌N / N⭐️ 0 (0)
Pratico e funzionale

No image available

€21,999
€61
96%
1131€48❌❌❌Y / Y⭐️ 5 (5)
Bilocale con ingresso indipendente

No image available

€14,669
€48
84%
1115€28❌❌❌N / Y⭐️ 4.5 (19)
Apartment with Panoramic View of Milan

No image available

€60,126
€281
54%
1131€63❌❌❌Y / Y⭐️ 5 (6)
Bilocale nuovo

No image available

€6,815
€55
34%
112€0❌❌❌N / N⭐️ 0 (0)

Return Metrics

33.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€981€1,962€2,943€3,925€4,906€9,812€29,438
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€981€1,962€2,943€3,925€4,906€9,812€29,438

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

33.77%

Payback Period Days

1081

Return on Investment

33.77%

property-location

6 Via Privata Cascia Milano, Lombardia, 20128

1 bed • 1 bath • 4 guests

€26,648

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €89/night at 60% occupancy.Projected nightly rate is €114/night at 64% occupancy.

Top 58% of comparables

Top 36% 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.

€27,122

Avg annual revenue

64%

Avg occupancy rate

€114

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

€5k

€25k

€50k

€70k

Sign up to see the data on 40 all comparables

€981

Profit

Revenue

€26,648

Operating Expenses

€11,266

Operating Income

€15,381

Net Effective Rent

€14,400

Profit (Cash Flow)

€981

€2,906

Cash Investment

Renos & Furnishing

€2,817

Setup Costs

€88

Total

€2,906

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

33.77%

Payback Period Days

1081

🤩

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