Via Enrico Arosio Monza, Lombardia, 20900
3 bed • 1 bath • 6 guests
Airbnb Investor Score
€35,812
Annual Profit
23.2%
Cap Rate
69.4%
Cash on Cash
€63,126
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects €132/night at 98% occupancy ($47,261.2). Airbtics projects €262/night at 65% occupancy ($62,261).
Top 58% of comparables
Top 38% 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.
€56,254
Avg annual revenue
65%
Avg occupancy rate
€262
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€15k
€55k
€90k
€130k
Sign up to see the data on 40 all comparables
€35,812
Profit
Revenue
€63,126
Operating Expenses
€16,647
Operating Income
€46,479
Mortgage & Taxes
€10,666
Profit (Cash Flow)
€35,812
€51,635
Cash Investment
Down Payment
€40,000
Renos & Furnishing
€5,635
Closing Costs
€6,000
Total
€51,635
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
69.35%
Cap Rate
23.23%