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 Fortezza, Milano, Lombardia, 20126

1 bed • 1 bath • 2 guests • €300,000

BNB

Calc

Annual Revenue

€39,484

Profit (Cash Flow)

€8,961

Cap Rate

8.3%

Annual Revenue

€39,484

AirDNA projects €100/night at 69% occupancy ($25,279). Airbtics projects €119/night at 70% occupancy ($30,530). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 82% occupancy rate, €132 rate per night.

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

Percentiles25%50%75%90%
Revenue€20,525€26,871€40,600€69,703
Occupancy67%70%82%87%
Nightly Rate€82€102€132€215

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
Villa Milano Apt. n. 5

No image available

€27,735
€83
87%
111€36❌❌❌N / N⭐️ 4.5 (18)
Flo House appartamento Università Bicocca

No image available

€27,127
€93
78%
111€21❌❌✅Y / Y⭐️ 5 (37)
[Milano-M1] Rock House

No image available

€59,159
€233
68%
112€57❌❌❌Y / Y⭐️ 0 (2)
M1 Sesto Marelli Holiday Home

No image available

€22,931
€82
75%
111€32❌❌❌Y / Y⭐️ 4.7 (3)
La casa di Rossella: a 5 minuti dalla Metro

No image available

€32,469
€92
94%
111€31❌❌✅Y / Y⭐️ 5 (51)
MilanoFlats - DreamCatcher Apartment

No image available

€31,640
€98
85%
111€41❌❌❌Y / Y⭐️ 5 (6)
Elegante e accogliente per vivere Milano

No image available

€30,778
€106
77%
112€31❌❌❌Y / Y⭐️ 5 (33)
a 2' dalla metro rossa,Duomo a 15'+free parking

No image available

€20,574
€80
68%
112€32❌❌❌Y / Y⭐️ 5 (42)
Apartment with bedroom MM Villa San Giovanni

No image available

€23,014
€76
78%
112€56❌❌❌Y / Y⭐️ 5 (126)
Lofty loft - Chiese

No image available

€16,805
€75
58%
112€41❌❌❌Y / Y⭐️ 3.5 (23)
Bilocale luminoso con terrazza

No image available

€42,212
€145
79%
111€11❌❌❌N / Y⭐️ 5 (21)
BnB Milano Dipinta di Blu

No image available

€27,755
€88
83%
112€31❌❌❌Y / Y⭐️ 5 (20)
Bilocale Superior Bicocca - Metro Rossa

No image available

€37,819
€153
67%
111€11❌❌❌N / Y⭐️ 5 (25)
Grande monolocale Metro MM1 Villa S.Giovanni

No image available

€18,340
€76
64%
112€29❌❌❌N / Y⭐️ 4.3 (21)
Advanced-B&B (a pochi secondi da metro M1)

No image available

€25,174
€69
100%
112€0❌❌❌Y / Y⭐️ 5 (121)
PrimoPiano - Euclide

No image available

€73,440
€214
93%
112€31❌❌❌Y / Y⭐️ 4.5 (9)
Bilocale ristrutturato vicino la metro MM1

No image available

€26,050
€82
83%
113€56❌❌❌Y / Y⭐️ 5 (61)
The Flow Apartment

No image available

€24,397
€97
67%
113€26❌❌❌Y / Y⭐️ 4.8 (7)
[*The CLASSIC*]Modern flat in MiLANO

No image available

€30,696
€211
38%
111€55❌❌❌Y / Y⭐️ 5 (30)
Appartamento Villa S. Giovanni

No image available

€12,780
€79
41%
112€32❌❌❌Y / Y⭐️ 4.8 (5)
Bilocale Sesto S.G -M1 Sesto Marelli-

No image available

€14,778
€105
38%
111€5❌❌✅Y / Y⭐️ 4.8 (15)
[1 min walking to Metro M1] Le Suites Moderne

No image available

€28,530
€105
71%
111€38❌❌❌Y / Y⭐️ 5 (9)
Casa Marelli - Milano MM1

No image available

€33,285
€112
80%
111€15❌❌❌Y / Y⭐️ 5 (32)
Guest Planet - Living Fortezza 27!

No image available

€35,838
€119
82%
111€0❌❌❌Y / Y⭐️ 0 (1)
[Luxury and Quiet] Cozy Loft Milano

No image available

€33,855
€128
70%
111€51❌❌✅Y / Y⭐️ 5 (15)
Living Fortezza 27!

No image available

€27,823
€104
68%
112€97❌❌❌Y / Y⭐️ 5 (3)
[1 min walking from Metro M1] The Basement

No image available

€31,940
€110
78%
111€38❌❌❌Y / Y⭐️ 4.5 (4)
GP10 [Bicocca-Villa San Giovanni] •WIFI •

No image available

€52,925
€163
85%
111€58❌❌✅N / Y⭐️ 4 (8)
Attico Deluxe zona Bicocca

No image available

€81,451
€285
78%
111€11❌❌❌N / Y⭐️ 0 (2)
Milano, Sesto S.G., M1 Marelli, Il Pettirosso

No image available

€21,532
€85
67%
111€31❌❌❌Y / Y⭐️ 5 (19)
GG10 [Bicocca-Villa San Giovanni] • Spacious •

No image available

€62,646
€236
70%
111€66❌❌✅N / Y⭐️ 4.3 (24)
Cozy and Clean apartment with best access

No image available

€21,091
€83
69%
112€11❌❌✅Y / Y⭐️ 4.6 (5)
Nice flat 15 min. from center

No image available

€25,383
€105
66%
118€52❌❌❌Y / Y⭐️ 5 (44)
Doberdò

No image available

€20,069
€67
82%
121€0❌❌✅N / Y⭐️ 5 (12)
Max's house - MM1 Fashion Week

No image available

€18,093
€54
88%
112€29❌❌❌Y / Y⭐️ 4.5 (39)
Urban house vicino alla metro

No image available

€20,685
€83
68%
111€0❌❌✅Y / Y⭐️ 5 (39)
Bolama home

No image available

€25,735
€110
64%
112€0❌❌✅Y / Y⭐️ 0 (2)
L'Archè Comfort&Relax, Sweet Home via Eraclito

No image available

€67,196
€232
70%
111€83❌❌❌Y / Y⭐️ 5 (20)

Return Metrics

12.43% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€8,961€17,922€26,883€35,844€44,805€89,610€268,832
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€239,999€239,999€239,999€239,999€239,999€239,999€239,999
Down Payment€60,000€60,000€60,000€60,000€60,000€60,000€60,000
Property Appreciation€9,000€18,270€27,818€37,652€47,782€103,174€428,178
Total Return€317,961€336,192€354,701€373,497€392,587€492,785€997,011

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.43%

Cap Rate

8.32%

Return on Investment

30.79%

property-location

Via Fortezza Milano, Lombardia, 20126

1 bed • 1 bath • 2 guests

74

Airbnb Investor Score

€8,961

Annual Profit

8.3%

Cap Rate

12.4%

Cash on Cash

€39,484

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €100/night at 69% occupancy.Projected nightly rate is €119/night at 70% occupancy.

Top 26% 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.

€31,353

Avg annual revenue

70%

Avg occupancy rate

€119

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

€35k

€55k

€80k

Sign up to see the data on 40 all comparables

€8,961

Profit

Revenue

€39,484

Operating Expenses

€14,523

Operating Income

€24,961

Mortgage & Taxes

€16,000

Profit (Cash Flow)

€8,961

€72,045

Cash Investment

Down Payment

€60,000

Renos & Furnishing

€3,045

Closing Costs

€9,000

Total

€72,045

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.43%

Cap Rate

8.32%

Profit (Cummulative)

€8,961

€240,000

€3,045

€9,000

€0

Total Gain

€22,188

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service