BNBCalc Short Term Rental Cohost Analysis Via Beldiletto, 3, Milan, Metropolitan City of Milan, Italy

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Report by:

Danilo Manzo

SA at MADA360 SRL

info@mada360.it

Owner income

€27,396

Per year

This Airbnb could earn an additional

€3,171

Per month vs a Long-Term Rental

Annual Revenue range

€36,100 - €94,707

Annual Revenue

€38,050

AirDNA projects €129/night at 59% occupancy ($27,743). Airbtics projects €158/night at 66% occupancy ($38,049). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, €158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€20,048	€36,100	€51,008	€94,707
Occupancy	53%	73%	86%	93%
Nightly Rate	€101	€131	€157	€272

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loft confortevole, a 10 min. dal Naviglio Grande	€42,467	€135	86%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (180)
Giardino sul Naviglio	€26,680	€97	74%	2	1	1	€37	❌	❌	✅	Y / Y	⭐️ 5 (8)
camere due a 400mt dal tram 3 e MM Abbiategrasso	€29,647	€87	91%	2	1	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (355)
Cozy apartment next to Navigli	€34,022	€143	62%	2	2	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (29)
Famagosta City Escape	€31,274	€150	57%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Super exclusive LOFT near Tortona District (7 min)	€49,349	€365	34%	2	3.5	2	€95	❌	❌	❌	Y / Y	⭐️ 0 (1)
Trilocale luminoso vicino ai Navigli	€52,892	€204	70%	2	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (8)
[NAVIGLI-ROMOLO] Rooftop with Private Terrace★★★★★	€51,985	€149	93%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 5 (218)
Appartamento in pieni Navigli	€34,275	€312	30%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)
[Loft Navigli - Centro]70mq A/C-Two bedrooms apart	€49,759	€142	95%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (121)
Romolo23 Milano-intero appartamento con terrazza	€44,062	€133	89%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (51)
Appartamento Carnaroli - Navigli NaPa	€33,463	€232	38%	2	2	1	€29	❌	❌	❌	Y / Y	⭐️ 5 (20)
Quiet House Milano in Navigli Sleeps 4	€72,796	€243	79%	2	2	1	€67	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
La casa di Cri sul Naviglio	€32,934	€165	54%	2	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (87)
Canals Beautiful House	€31,804	€116	72%	2	1	2	€66	❌	❌	❌	Y / Y	⭐️ 5 (63)
Apartment fully renewed in Milano!	€27,716	€89	79%	2	2	2	€86	❌	❌	❌	Y / Y	⭐️ 3.5 (20)
Confortevole loft con cortile vico a Navigli	€14,384	€67	57%	2	1	2	€24	❌	❌	✅	Y / Y	⭐️ 4.5 (197)
[Navigli-Centro]A due passi da metro, Loft Doppio	€108,717	€461	63%	2	2	1	€56	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Casa Enea - Milano Navigli	€34,015	€94	93%	2	1	1	€52	❌	❌	✅	Y / Y	⭐️ 5 (57)
APPARTAMENTO LUMINOSO E BEN SERVITO	€20,267	€131	38%	2	1	3	€57	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
[Navigli-Duomo]2 min dai Navigli+Patio esterno	€29,738	€102	76%	2	2	1	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (153)
Design District Apartment - Milano Navigli	€43,370	€142	81%	2	2	1	€80	❌	❌	❌	Y / Y	⭐️ 5 (48)
Apartment in Milan near Navigli	€21,234	€67	85%	2	1.5	2	€19	❌	❌	✅	Y / Y	⭐️ 5 (26)
Torre 24 - Luxury Naviglio suite	€46,293	€152	80%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 5 (39)
"Naviglio Pop" 2 camere e 2 bagni	€41,367	€141	78%	2	2	1	€43	❌	❌	❌	N / Y	⭐️ 5 (55)
Attico di design Zona Navigli/Moda,Milano	€34,000	€124	74%	2	2	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (85)
Appartamento centrale ai Navigli di Milano	€19,632	€81	64%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (42)
Navigli Cocco House cool wide space	€24,047	€114	54%	2	2	1	€94	❌	✅	❌	Y / Y	⭐️ 5 (161)
Navigli Cocco House Smart apartment	€17,035	€83	53%	2	1	1	€66	❌	❌	❌	Y / Y	⭐️ 5 (45)
Chiesa Rossa-Naviglio Pavese	€37,889	€106	97%	2	2	2	€57	❌	❌	❌	Y / Y	⭐️ 5 (22)
Old fashion Classica-Milano House	€32,455	€96	90%	2	1	2	€28	❌	❌	❌	Y / Y	⭐️ 4.5 (284)
Secret loft with garden on Navigli	€27,854	€104	70%	2	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (242)
Parsifal Apartment	€25,599	€70	100%	2	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (948)
Milano NABA Flat Full Wi-Fi New- Via Meda	€86,423	€268	87%	2	1	1	€88	❌	❌	✅	Y / Y	⭐️ 0 (1)
Skylight House-Navigli Milan Center[Wi-fi Netflix]	€33,835	€103	88%	2	1	2	€34	❌	❌	✅	Y / Y	⭐️ 4.5 (84)
The Secret Garden Loft Navigli Tortona Metro stop	€21,928	€114	51%	2	2	3	€81	❌	❌	❌	Y / Y	⭐️ 5 (27)

3 Via Beldiletto Milano, Lombardia, 20142

2 bed • 1 bath • 6 guests

Inquire about this property

Contact Danilo

SA at MADA360 SRL

€38,050

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €129/night at 59% occupancy ($27,743.29). Airbtics projects €158/night at 66% occupancy ($38,049).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€36,311

Avg annual revenue

66%

Avg occupancy rate

€158

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

€45k

€75k

€110k

€38,050

Revenue

€38,050

Cleaning

€4,229

Cohost commission

€7,610

Owner payout

€27,396

€0

Cash Investment

Renos & Furnishing

€0

Total

€0