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 Via Enrico Arosio, Monza, Province of Monza and Brianza, Italy

3 bed • 1 bath • 6 guests • €200,000

BNB

Calc

Annual Revenue

€63,126

Profit (Cash Flow)

€35,812

Cap Rate

23.2%

Annual Revenue

€63,126

AirDNA projects €132/night at 98% occupancy ($47,261). Airbtics projects €262/night at 65% occupancy ($62,261). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 65% occupancy rate, €266 rate per night.

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

Percentiles25%50%75%90%
Revenue€27,789€48,665€98,457€152,329
Occupancy50%68%78%89%
Nightly Rate€148€190€338€460

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 apartment near Autodromo and center

No image available

€41,741
€251
45%
331€38❌❌❌Y / Y⭐️ 5 (53)
[Attico-5* Luxury] Milano-Monza WiFi+A/C

No image available

€49,552
€167
81%
31.52€49❌❌❌Y / Y⭐️ 5 (100)
LA VILLA DEL CEDRO APPARTAMENTO-VILLA CON GIARDINO

No image available

€62,779
€275
61%
322€88❌✅✅Y / Y⭐️ 5 (46)
Sui Generis penthouse with terraces

No image available

€44,797
€157
74%
322€198❌❌✅Y / Y⭐️ 3.5 (3)
Martesana Guest House

No image available

€44,199
€171
67%
321€82❌❌✅Y / Y⭐️ 4.5 (28)
North Milan - Close to metro - Wi-Fi

No image available

€32,477
€111
77%
322€117❌❌❌Y / Y⭐️ 5 (230)
Casa da Suite Maestosa

No image available

€77,887
€331
63%
321€93❌❌❌Y / Y⭐️ 4.3 (48)
Elegante appartamento Milano centro Bicocca

No image available

€17,253
€89
50%
312€48❌❌❌Y / Y⭐️ 5 (31)
Luxurious apartment - wonderful holiday in Milan

No image available

€100,670
€359
76%
311€54❌❌❌N / Y⭐️ 4.5 (104)
spazioso appartamento 4 locali in villetta

No image available

€27,512
€148
50%
313€49❌❌❌Y / Y⭐️ 5 (67)
Elegante Quadrilocale d'Epoca NoLo

No image available

€39,004
€126
81%
322€64❌❌✅Y / Y⭐️ 5 (91)
-La Maison des Abeilles- guest house

No image available

€108,283
€779
38%
331€0❌❌✅N / Y⭐️ 4.5 (3)
Talo - Anja's Talot

No image available

€32,105
€225
39%
3231€0❌❌✅Y / Y⭐️ 0 (1)
SP60 • Super Large • Luxury • Chic • Central

No image available

€84,721
€224
100%
331€138❌❌✅Y / Y⭐️ 4 (4)
Attico skyline self check in bicocca metro station

No image available

€39,842
€158
65%
322€98❌❌✅N / Y⭐️ 4.5 (29)
Casa di Ambra - 301 Train Station & City center

No image available

€52,350
€186
77%
321€0❌❌❌Y / Y⭐️ 5 (5)
Attico grande e luminoso (6 letti fino a 8 ospiti)

No image available

€42,013
€304
36%
323€49❌❌❌Y / Y⭐️ 5 (23)
Bright and spacious Apartment

No image available

€41,337
€149
73%
321€73❌❌❌Y / Y⭐️ 4.5 (95)
Gorgeous Townhouse in the heart of NoLo

No image available

€67,753
€458
38%
32.51€112❌❌❌Y / Y⭐️ 5 (24)
Milano in VoGa quattro - Favoloso appartamento

No image available

€42,459
€178
64%
332€78❌❌❌Y / Y⭐️ 5 (16)
[Luxury Apartment with Private Spa]Free Parking

No image available

€83,019
€483
47%
321€0❌✅❌Y / Y⭐️ 0 (1)
Spacious and cozy apartment into Isola district

No image available

€33,959
€93
97%
312€89❌❌❌Y / Y⭐️ 4.5 (58)
I colori dell'Isola

No image available

€52,174
€190
74%
313€78❌❌✅Y / Y⭐️ 5 (35)
Luxury Attic

No image available

€108,584
€377
76%
321€148❌❌✅Y / Y⭐️ 5 (37)
[Loft - 5* Design] Centrale [M1] A/C + WiFi

No image available

€30,236
€144
57%
312€49❌❌❌Y / Y⭐️ 4.5 (68)
I Host apartment - Graziano 1

No image available

€55,578
€185
78%
332€148❌❌❌Y / Y⭐️ 0 (2)
Quadrilocale Metro5 Istria 3 bedrooms

No image available

€55,819
€279
53%
321€97❌❌❌Y / Y⭐️ 5 (21)
Stylish central loft Milan, with private garden

No image available

€58,843
€392
40%
32.54€216❌❌✅Y / Y⭐️ 4.5 (76)
MACIACHINI 1 - Luxury 3 Bedrooms Apt.

No image available

€64,038
€191
91%
322€35❌❌✅Y / Y⭐️ 4.5 (197)
Appartamento tranquillo, ampio moderno e luminoso.

No image available

€30,258
€91
89%
322€49❌❌❌Y / Y⭐️ 5 (62)
Detached House just 550m from Lancetti FS!

No image available

€42,553
€134
82%
31.51€148❌❌❌Y / Y⭐️ 4.5 (27)
Family relax apartment - Near Duomo,San Siro,Fiera

No image available

€33,491
€134
67%
312€30❌❌❌Y / Y⭐️ 5 (52)
Esclusivo 130MQ con balcone nel cuore di Milano

No image available

€127,573
€386
90%
322€39❌❌✅Y / Y⭐️ 5 (251)
Monza centro • per 7 ospiti • 3 camere da letto

No image available

€82,237
€300
75%
332€0❌❌❌Y / Y⭐️ 0 (0)
Easylife - Charming house with terrace

No image available

€78,938
€266
79%
321€118❌❌❌Y / Y⭐️ 4.5 (40)
*Villa Olivo*with private terrace & Jacuzzi+3Beds!

No image available

€95,685
€396
66%
322€0❌✅❌Y / Y⭐️ 5 (96)
Casa Libertà

No image available

€19,388
€76
69%
323€39❌❌❌Y / Y⭐️ 5 (10)
La Beola e il Noce

No image available

€48,052
€162
81%
322€0❌❌❌Y / Y⭐️ 5 (27)

Return Metrics

69.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€35,812€71,624€107,436€143,248€179,061€358,122€1,074,367
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€159,999€159,999€159,999€159,999€159,999€159,999€159,999
Down Payment€40,000€40,000€40,000€40,000€40,000€40,000€40,000
Property Appreciation€6,000€12,180€18,545€25,101€31,854€68,783€285,452
Total Return€241,812€283,804€325,982€368,350€410,916€626,905€1,559,819

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

69.35%

Cap Rate

23.23%

Return on Investment

86.43%

property-location

Via Enrico Arosio Monza, Lombardia, 20900

3 bed • 1 bath • 6 guests

361

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

€35,812

€160,000

€5,635

€6,000

€0

Total Gain

€44,630