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 Rental Arbitrage Analysis Via Francesco Brioschi, Milano, Lombardia,

1 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€28,614

Profit (Cash Flow)

€14,185

Cash on Cash Return

458.2%

Annual Revenue

€28,614

AirDNA projects €116/night at 62% occupancy ($26,226). Airbtics projects €122/night at 64% occupancy ($28,613). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, €122 rate per night.

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

Percentiles25%50%75%90%
Revenue€15,929€27,094€46,393€60,503
Occupancy49%65%85%90%
Nightly Rate€87€111€146€179

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
[Milano Navigli] Relax Home

No image available

€19,006
€140
34%
111€50❌❌✅Y / Y⭐️ 5 (35)
[navigli - duomo]

No image available

€24,990
€105
63%
112€61❌❌✅Y / Y⭐️ 4.8 (13)
Bilocale zona Tibaldi/Bocconi

No image available

€38,204
€159
65%
112€15❌❌❌Y / Y⭐️ 5 (4)
Charming design apartment into Navigli district

No image available

€43,264
€133
87%
111€71❌❌✅Y / Y⭐️ 4.8 (20)
Cozy apartment with terrace near Navigli

No image available

€15,132
€110
31%
112€61❌❌❌Y / N⭐️ 5 (10)
Nice Loft - Navigli Milan Center [Wi-Fi Netflix]

No image available

€41,393
€123
90%
112€30❌❌✅Y / Y⭐️ 4.8 (60)
Navigli e Bocconi a piedi.

No image available

€25,743
€85
83%
112€0❌❌❌Y / Y⭐️ 5 (83)
Casa Capri Loft in centro Milano Navigli-Bocconi

No image available

€30,712
€163
51%
111€31❌❌❌Y / Y⭐️ 5 (40)
[Navigli-Duomo] Luxury Loft, M2 metro nearby

No image available

€34,411
€121
77%
111€45❌❌❌Y / Y⭐️ 4.8 (111)
Tibaldi-Suite

No image available

€30,138
€150
54%
112€36❌❌✅Y / Y⭐️ 4.7 (13)
[Navigli-Duomo] Sweet22 Luxury OpenSpace

No image available

€58,031
€179
87%
111€40❌❌❌Y / Y⭐️ 4.9 (60)
Pit Stop - Navigli Studio

No image available

€47,076
€126
98%
111€92❌❌❌Y / Y⭐️ 4.8 (17)
Casa d’autore siciliano

No image available

€39,633
€173
61%
112€36❌❌❌Y / Y⭐️ 4.8 (16)
Downtown Suite in historic home.

No image available

€31,060
€132
64%
112€40❌❌❌N / Y⭐️ 5 (172)
Appartamento in Navigli/Bocconi

No image available

€15,402
€107
38%
111€21❌❌✅N / Y⭐️ 5 (5)
Bilocale di design con terrazzino

No image available

€15,972
€88
46%
112€30❌❌❌Y / Y⭐️ 0 (0)
[Navigli 10 Min] Loft Moderno con Area Esterna

No image available

€37,886
€113
87%
111€40❌❌❌Y / Y⭐️ 5 (25)
Ma&Ma Navigli Apartment

No image available

€25,384
€87
78%
111€45❌❌❌Y / Y⭐️ 5 (75)
Lovely Apartment - 15 minutes to Duomo

No image available

€21,205
€72
78%
111€36❌❌✅Y / Y⭐️ 4.7 (33)
Modern Loft on the "Navigli"

No image available

€20,386
€86
65%
111€0❌❌❌Y / Y⭐️ 4.4 (61)
Milan cozy house near the center!!!

No image available

€27,210
€77
96%
113€15❌❌❌Y / Y⭐️ 4.9 (112)
Monolocale nuovo in zona Navigli

No image available

€30,504
€104
77%
112€51❌❌❌Y / Y⭐️ 4.8 (79)
Appartamento zona navigli Milano

No image available

€31,626
€101
84%
115€36❌❌✅Y / Y⭐️ 4.9 (22)
Wonderfull Loft

No image available

€50,949
€145
96%
111€0❌❌❌Y / Y⭐️ 4.5 (11)
Urban getaway - Bocconi

No image available

€86,074
€265
87%
111€49❌❌✅Y / Y⭐️ 4.8 (5)
Milano Via Brioschi

No image available

€21,959
€102
59%
112€0❌❌✅Y / Y⭐️ 4.8 (17)
City center Lovely Apartment

No image available

€14,379
€76
50%
112€40❌❌❌Y / Y⭐️ 4.2 (28)
TIBALDI44: COMFORTABLE AND BRIGHT BOCCONI IED IULM

No image available

€27,347
€108
67%
112€66❌❌✅Y / Y⭐️ 5 (28)
[Navigli-Bocconi] NUOVO loft di design, A/C, Wi-Fi

No image available

€25,193
€193
35%
112€45❌❌❌Y / Y⭐️ 4.8 (12)
Milano centro, Navigli-Bocconi appartamento design

No image available

€45,183
€153
79%
112€51❌❌❌Y / Y⭐️ 5 (48)
Appartamento di design

No image available

€17,003
€79
52%
112€51❌❌❌Y / N⭐️ 5 (2)
Casa Gialla Milano ~ Navigli

No image available

€22,952
€70
90%
112€0❌❌✅Y / Y⭐️ 3.9 (32)
[Navigli - Centro Duomo] Spacious 2Room - Comfort.

No image available

€32,539
€100
85%
111€58❌❌✅Y / Y⭐️ 4.5 (14)
Appartamento sui navigli

No image available

€12,130
€72
44%
112€15❌❌❌Y / N⭐️ 5 (2)
Colored House Navigli - Near Bocconi Iulm Ied Naba

No image available

€12,000
€56
57%
112€51❌❌✅Y / Y⭐️ 4.8 (5)

Return Metrics

458.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€14,184€28,369€42,554€56,739€70,924€141,849€425,548
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€0€0€0€0€0€0€0
Property Appreciation€0€0€0€0€0€0€0
Total Return€14,184€28,369€42,554€56,739€70,924€141,849€425,548

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

458.17%

Payback Period Days

79

Return on Investment

458.17%

property-location

Via Francesco Brioschi Milano, Lombardia

1 bed • 1 bath • 4 guests

€28,614

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €116/night at 62% occupancy ($26,226.86). Airbtics projects €122/night at 64% occupancy ($28,613).

Top 53% of comparables

Top 44% 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.

€29,037

Avg annual revenue

64%

Avg occupancy rate

€121

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

€5k

€35k

€60k

€85k

Sign up to see the data on 40 all comparables

€14,185

Profit

Revenue

€28,614

Operating Expenses

€12,029

Operating Income

€16,585

Net Effective Rent

€2,400

Profit (Cash Flow)

€14,185

€3,096

Cash Investment

Renos & Furnishing

€3,002

Setup Costs

€94

Total

€3,096

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

458.17%

Payback Period Days

79