BNBCalc Short Term Rental Cohost Analysis Via Cicco Simonetta, Milan, Metropolitan City of Milan, Italy

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Owner income

$64,229

Per year

This Airbnb could earn an additional

$7,434

Per month vs a Long-Term Rental

Annual Revenue range

$65,064 - $140,256

Annual Revenue

$89,207

AirDNA projects $240/night at 69% occupancy ($60,484). Airbtics projects $245/night at 73% occupancy ($65,323). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 86% occupancy rate, $284 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,447	$65,064	$90,943	$140,256
Occupancy	58%	75%	86%	96%
Nightly Rate	$183	$233	$284	$394

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Eva Flexyrent apartment	$68,216	$282	64%	2	0	1	$108	❌	❌	❌	Y / Y	⭐️ 5 (8)
DUOMO 10 min - Lovely apartment in the center	$42,748	$158	71%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (210)
Green Loft Terrace - Navigli/Darsena	$36,891	$176	55%	2	1	2	$86	❌	❌	❌	Y / Y	⭐️ 4.7 (147)
mora13suite	$51,057	$186	75%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (240)
Italianway - Cristoforo Colombo 1	$46,604	$203	60%	2	1	1	$103	❌	❌	❌	Y / Y	⭐️ 4.1 (60)
Central City Apartment	$66,573	$210	86%	2	1	2	$43	❌	❌	❌	Y / N	⭐️ 5 (2)
Easylife - Colorful apartment near the Navigli	$61,050	$227	72%	2	1	1	$79	❌	❌	❌	Y / N	⭐️ 4.2 (11)
MILANO DARSENA APARTMENT, Navigli Canals Milan	$71,170	$345	55%	2	1	4	$194	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
The Best Rent - Apartment in Navigli district	$139,464	$448	82%	2	1	1	$217	❌	❌	✅	Y / Y	⭐️ 5 (7)
MORA 5 - Fabulous Apt. With Breathtaking View	$47,374	$133	97%	2	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (370)
Stylish Flat, Easy Access to Centre	$139,604	$418	90%	2	1	2	$119	❌	❌	❌	Y / Y	⭐️ 3 (3)
[13 min from Cathedral of Milan] Machiavelli House	$41,023	$144	76%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Sweett \| San Vincenzo	$101,822	$302	91%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (169)
Splendido ultimo piano	$91,395	$257	96%	2	2	2	$108	❌	❌	✅	Y / Y	⭐️ 4.8 (189)
Shining Three Level Apartment Centre Navigli	$82,606	$305	74%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Milan - Luxury Flat near Duomo	$49,083	$250	53%	2	2	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (62)
"Incantevole”Appartamento sui Navigli[Netflix]WIFI	$43,079	$229	49%	2	1	1	$98	❌	❌	✅	N / Y	⭐️ 5 (26)
De Amicis, 25 – Nel cuore di Milano	$98,931	$274	97%	2	2	1	$141	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Colourful and Lively apartament- Colonne S.Lorenzo	$32,184	$134	64%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Sweett \| Charming 2BR in Navigli	$87,881	$290	81%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Apartment in the heart of Milan	$39,832	$131	82%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (24)
HL Apartment - Darsena, Navigli, Duomo	$128,393	$392	88%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.3 (4)
Casa Romeo	$36,598	$243	41%	2	1	2	$38	❌	❌	❌	N / Y	⭐️ 4.5 (21)
Bright trendy flat in Porta Ticinese	$71,589	$245	78%	2	2	1	$81	❌	❌	✅	Y / Y	⭐️ 5 (67)
Design Penthouse De Amicis - Milan	$39,790	$217	49%	2	2	2	$33	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Amazing Milan center	$31,757	$212	40%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.2 (37)
Charming and Artsy 19th century Apartment	$156,183	$420	100%	2	1	3	$87	❌	❌	❌	Y / N	⭐️ 5 (1)
Nice three-room apartment in Ticinese	$35,579	$173	53%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 5 (13)
Navigli Dock Apartment	$90,650	$258	96%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Luminosa casa vicino a Duomo, Bocconi e Cattolica	$49,576	$192	70%	2	1	31	$162	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Corso Genova Apartment: Urban Living in Milan	$67,423	$238	75%	2	2	2	$87	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Appartamento completo di tutto in Corso Ticinese	$33,491	$122	75%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stiloso Loft in centro a Milano	$43,575	$138	81%	2	2	2	$119	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
ARE1 • [Colonne San Lorenzo] • Large Apartment •	$68,762	$202	92%	2	2	1	$76	❌	❌	❌	N / Y	⭐️ 5 (15)
Conca del naviglio - conca del naviglio - 2 bdr fl	$45,167	$246	47%	2	2	1	$237	❌	❌	❌	Y / Y	⭐️ 5 (8)
Navigli Darsena two-bedroom nice flat	$25,827	$126	56%	2	1	31	$129	❌	❌	❌	Y / Y	⭐️ 0 (0)
Sweet Inn \| Stylish 2BR Apt. near Navigli W/ Balcony	$64,382	$221	77%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (98)
Francyfancy Apartments - il design in centro	$91,618	$298	84%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Navy Luxury City Center - [5' dal Duomo]	$58,737	$272	59%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Design apartment in Milano downtown	$191,446	$518	100%	2	2	5	$54	❌	❌	❌	Y / Y	⭐️ 5 (3)

Via Cicco Simonetta Milano, Lombardia, 20123

2 bed • 2 bath • 4 guests

$89,207

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $240/night at 69% occupancy.Projected nightly rate is $245/night at 73% occupancy.

Occupancy Rate

Top 26% 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.

$69,228

Avg annual revenue

73%

Avg occupancy rate

$245

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

$25k

$80k

$135k

$190k

$17,841

Profit

Revenue

$89,207

Cleaning

$8,481

Cohost commission

$17,841

Owner payout

$64,229

$0

Cash Investment

Renos & Furnishing

Total