Via Andrea Costa Milano, Lombardia, 20131
2 bed • 1 bath • 1 guests
Airbnb Investor Score
€30,566
Annual Profit
11.4%
Cap Rate
25.6%
Cash on Cash
€75,930
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €164/night at 70% occupancy ($41,946.68). Airbtics projects €202/night at 74% occupancy ($54,576).
Top 31% of comparables
Top 26% 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.
€54,142
Avg annual revenue
74%
Avg occupancy rate
€202
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€20k
€65k
€110k
€155k
Sign up to see the data on 40 all comparables
€30,566
Profit
Revenue
€75,930
Operating Expenses
€18,697
Operating Income
€57,232
Mortgage & Taxes
€26,666
Profit (Cash Flow)
€30,566
€119,551
Cash Investment
Down Payment
€100,000
Renos & Furnishing
€4,551
Closing Costs
€15,000
Total
€119,551
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.56%
Cap Rate
11.44%