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 Piazza Villapizzone, 1, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 2 guests • €215,000

BNB

Calc

Annual Revenue

€34,099

Profit (Cash Flow)

€8,647

Cap Rate

9.4%

Annual Revenue

€34,099

AirDNA projects €108/night at 53% occupancy ($20,824). Airbtics projects €114/night at 57% occupancy ($23,795). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 72% occupancy rate, €130 rate per night.

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

Percentiles25%50%75%90%
Revenue€11,103€21,161€35,305€48,175
Occupancy36%57%72%83%
Nightly Rate€82€98€130€154

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
Luxury Home Milan

No image available

€19,522
€146
36%
111€26❌❌❌Y / Y⭐️ 5 (4)
Villapizzone House

No image available

€16,200
€79
49%
111€52❌❌❌Y / Y⭐️ 4.3 (27)
B&B Castelli Milano - Monolocale Nuovo

No image available

€22,943
€71
87%
112€26❌❌❌N / Y⭐️ 4.9 (99)
Luminous and Cozy apartment for two

No image available

€21,198
€127
43%
112€52❌❌✅Y / Y⭐️ 4.8 (43)
Appartamento con vista giardino [Rho fiera/Metro]

No image available

€38,897
€339
30%
112€52❌❌❌Y / Y⭐️ 4.9 (24)
Castiglioni 2a

No image available

€11,017
€90
31%
113€31❌❌❌Y / Y⭐️ 5 (27)
Lawyer House Milan

No image available

€26,136
€92
77%
111€11❌❌❌Y / Y⭐️ 4.8 (25)
Appartamento comodo per Milano e Rho Fiera

No image available

€28,712
€91
83%
111€41❌❌✅Y / Y⭐️ 5 (34)
Fiera Milano/Varesina

No image available

€9,411
€74
33%
111€36❌❌❌Y / Y⭐️ 4.8 (78)
Monolocale Mac Mahon

No image available

€24,123
€76
82%
111€36❌❌❌Y / Y⭐️ 4.8 (106)
Lighty flat

No image available

€13,631
€98
36%
111€15❌❌❌Y / Y⭐️ 4.8 (12)
Appartamento Quadrifoglio - Affitti Brevi Italia

No image available

€25,514
€102
67%
111€36❌❌❌Y / Y⭐️ 4.3 (7)
[Portello] La casa di Andrea

No image available

€22,393
€122
48%
111€57❌❌❌Y / Y⭐️ 4.8 (7)
L'Archè Comfort&Relax, Sweet Home via Varesina

No image available

€33,368
€96
88%
111€84❌❌❌Y / Y⭐️ 5 (6)
[Nice Flat Milan] 50m Station!

No image available

€27,086
€124
58%
111€47❌❌✅Y / Y⭐️ 5 (27)
Italianway - Branda Castiglioni 2

No image available

€36,357
€137
69%
111€73❌❌❌Y / Y⭐️ 4 (1)
Bellissimo appartamento zona 8 Milano

No image available

€27,982
€136
55%
112€36❌❌✅Y / Y⭐️ 4.9 (48)
Intero bilocale ideale per Fiera e Centro città

No image available

€19,514
€72
72%
111€26❌❌❌Y / Y⭐️ 4.8 (127)
Appartamento Diana: bilocale Villapizzone e Bovisa

No image available

€21,363
€99
59%
111€0❌❌✅Y / Y⭐️ 4.8 (49)
FIERA MILANO / PORTELLO

No image available

€11,707
€91
34%
111€36❌❌❌Y / Y⭐️ 4.7 (13)
14 VILLAPIZZONE HOME

No image available

€16,959
€62
73%
112€57❌❌❌N / Y⭐️ 4.9 (38)
Minimal Design in Milano

No image available

€28,361
€86
87%
111€36❌❌❌Y / Y⭐️ 4.5 (34)
Camera doppia con bagno privato via Mac Mahon

No image available

€28,686
€115
68%
112€0❌❌❌N / Y⭐️ 5 (62)
Full of light, next to metro & City centre

No image available

€52,316
€194
72%
114€52❌❌✅Y / Y⭐️ 5 (5)
Dolce Milano

No image available

€25,590
€203
34%
111€31❌❌✅Y / Y⭐️ 4.7 (7)
Moderno bilocale in zona MiCo

No image available

€27,757
€80
89%
112€73❌❌❌Y / Y⭐️ 4.3 (15)
villapizzone abidielle

No image available

€21,649
€69
80%
111€52❌❌❌N / Y⭐️ 5 (2)
Bright design loft

No image available

€25,280
€128
49%
111€62❌❌❌Y / Y⭐️ 5 (3)
[3 min Politecnico] Modern + Parking in street

No image available

€47,551
€231
55%
112€36❌❌✅Y / Y⭐️ 4.8 (45)
Grazioso appartamento in contesto vecchia Milano

No image available

€12,905
€94
37%
112€31❌❌❌N / Y⭐️ 5 (3)
Cozy apartment in a traditional courtyard building

No image available

€10,893
€83
35%
113€26❌❌✅Y / Y⭐️ 4.9 (15)
Casa Julia - Milano, Via P. Nuvolone- by Host4U

No image available

€21,654
€87
61%
111€104❌❌❌Y / Y⭐️ 4.8 (17)
DomusMi Nuvolone

No image available

€21,294
€101
56%
112€26❌❌❌Y / Y⭐️ 5 (2)
HomeLovers White and Bright Studio Flat Portello

No image available

€14,594
€72
53%
112€52❌❌❌Y / Y⭐️ 4.6 (47)
Paolo Mantegazza

No image available

€24,469
€137
45%
111€129❌❌❌Y / Y⭐️ 0 (1)
Apartment Aurora Rho Fiera

No image available

€31,794
€128
68%
113€0❌❌❌Y / Y⭐️ 5 (22)
Appartamento 3 Pax Milano centro

No image available

€18,541
€73
67%
111€41❌❌✅Y / Y⭐️ 4.5 (19)
Contempora Apartments - One bedroom Nuvolone 7

No image available

€31,906
€105
78%
111€67❌❌❌Y / Y⭐️ 3.6 (3)

Return Metrics

16.46% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€8,647€17,294€25,941€34,588€43,235€86,470€259,410
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€171,999€171,999€171,999€171,999€171,999€171,999€171,999
Down Payment€43,000€43,000€43,000€43,000€43,000€43,000€43,000
Property Appreciation€6,450€13,093€19,936€26,984€34,243€73,942€306,861
Total Return€230,097€245,387€260,877€276,572€292,479€375,412€781,272

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.46%

Cap Rate

9.35%

Return on Investment

34.51%

property-location

1 Piazza Villapizzone Milano, Lombardia, 20156

1 bed • 1 bath • 2 guests

94

Airbnb Investor Score

€8,647

Annual Profit

9.4%

Cap Rate

16.5%

Cash on Cash

€34,099

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects €108/night at 53% occupancy ($20,824.48). Airbtics projects €114/night at 57% occupancy ($23,795).

Top 28% of comparables

Top 28% 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.

€23,579

Avg annual revenue

57%

Avg occupancy rate

€115

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

€25k

€40k

€55k

Sign up to see the data on 40 all comparables

€8,647

Profit

Revenue

€34,099

Operating Expenses

€13,986

Operating Income

€20,113

Mortgage & Taxes

€11,466

Profit (Cash Flow)

€8,647

€52,512

Cash Investment

Down Payment

€43,000

Renos & Furnishing

€3,062

Closing Costs

€6,450

Total

€52,512

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.46%

Cap Rate

9.35%

Profit (Cummulative)

€8,647

€172,000

€3,062

€6,450

€0

Total Gain

€18,126