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 Giovanni Pezzotti, Milano, Lombardia, 20141

3 bed • 2.5 bath • 10 guests • €625,000

BNB

Calc

Annual Revenue

€72,336

Profit (Cash Flow)

€21,194

Cap Rate

8.7%

Annual Revenue

€72,336

AirDNA projects €276/night at 61% occupancy ($61,387). Airbtics projects €314/night at 63% occupancy ($72,336). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, €314 rate per night.

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

Percentiles25%50%75%90%
Revenue€31,165€59,122€120,569€183,747
Occupancy46%66%78%91%
Nightly Rate€182€241€418€543

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
Spacious 3 bedroom apartment

No image available

€53,060
€215
67%
312€35❌❌❌Y / Y⭐️ 4.5 (315)
ShortMi Balilla

No image available

€64,812
€246
72%
312€0❌❌❌Y / Y⭐️ 5 (31)
APT Milan Navigli/3BR +3BH! close to Duomo/Centro!

No image available

€74,192
€239
84%
331€50❌❌✅Y / Y⭐️ 5 (76)
Sweett | San Gottardo II

No image available

€108,147
€399
73%
322€80❌❌❌Y / Y⭐️ 4.5 (81)
Pentahouse terrasse Navigli - NavigliApartments

No image available

€52,653
€157
91%
323€50❌❌❌Y / Y⭐️ 5 (239)
Bellezza14 - Appartamento Porta Romana / Bocconi

No image available

€42,187
€132
85%
322€50❌❌✅Y / Y⭐️ 5 (27)
ComeCasa the most Charming Courtyard on Navigli

No image available

€64,804
€226
78%
322€80❌❌✅N / Y⭐️ 5 (205)
Fantastic loft Navigli

No image available

€67,034
€535
34%
3231€10❌✅✅Y / Y⭐️ 0 (2)
AWESOME APT ON NAVIGLIO, 3BR 2BT

No image available

€62,039
€183
91%
321€104❌❌✅Y / Y⭐️ 4.5 (321)
Boutique 3-BR at Bocconi, Navigli, Porta Ticinese

No image available

€136,887
€480
76%
321€150❌❌✅Y / Y⭐️ 4.5 (282)
Cozy Apartment in City Center

No image available

€60,864
€163
100%
321€45❌❌❌Y / Y⭐️ 3 (2)
[Bocconi - Navigli] Student's Flat | Smart Working

No image available

€21,072
€109
51%
312€55❌❌❌Y / Y⭐️ 4.3 (13)
Art Apartment in Porta Romana M3

No image available

€28,562
€141
54%
311€60❌❌❌Y / Y⭐️ 4.8 (21)
Darsena luxury apartment + private parking, Milan

No image available

€181,246
€540
91%
332€60❌❌❌Y / Y⭐️ 5 (117)
Elegant Triplex Townhouse with Luxe Terrace

No image available

€92,586
€324
78%
333€91❌❌✅Y / Y⭐️ 5 (192)
La Milanese [Duomo Navigli Fiera Forum Prada]

No image available

€60,907
€249
66%
311€31❌❌✅Y / Y⭐️ 5 (26)
Quiet apt in nightlife area

No image available

€27,309
€164
44%
323€159❌❌✅Y / Y⭐️ 4.5 (103)
Harmony Flat: Navigli, 3 bedrooms, 6 guests

No image available

€90,847
€366
66%
324€199❌❌❌Y / Y⭐️ 5 (47)
Boutique apartment with patio. Navigli experience

No image available

€43,996
€166
70%
321€125❌❌❌Y / Y⭐️ 5 (150)
Quite Rooftop Loft in Navigli Area

No image available

€171,946
€1,043
44%
31.531€100❌❌❌Y / Y⭐️ 5 (5)
DeHomes - Luxury + view, Navigli metro near Duomo

No image available

€93,710
€298
86%
321€0❌❌❌Y / Y⭐️ 4.5 (12)
Easylife - 230sqm attic with terrace Bocconi area

No image available

€107,916
€410
71%
321€120❌✅❌Y / Y⭐️ 4.5 (17)
Le tre Arti

No image available

€108,488
€444
66%
323€98❌❌❌Y / N⭐️ 5 (12)
three-suite Milano with free Netflix and fast WIFI

No image available

€62,614
€201
84%
331€60❌❌✅Y / Y⭐️ 4.7 (19)
Wide and Bright Duomo/Navigli Apartment

No image available

€60,987
€235
68%
32.52€110❌❌❌Y / Y⭐️ 5 (56)
Minimalistic flat near the centre

No image available

€109,741
€501
58%
322€151❌❌❌Y / Y⭐️ 3.7 (7)
Charming Loft with terrace

No image available

€27,201
€181
40%
32.52€31❌❌✅Y / N⭐️ 5 (11)
Loft Mali' centro Navigli

No image available

€26,389
€107
64%
321€80❌❌❌Y / Y⭐️ 5 (57)
LUVI - Castiglioni

No image available

€204,856
€608
92%
321€0❌❌❌Y / N⭐️ 0 (1)
Splendido loft in zona Navigli, ottima posizione.

No image available

€39,953
€183
59%
312€50❌❌✅Y / Y⭐️ 5 (33)
Brand new charming apartment in Milan!

No image available

€41,460
€233
47%
314€49❌❌❌Y / Y⭐️ 5 (7)
Exclusive Luxury Penthouse with Terrace & Garage

No image available

€87,884
€453
53%
322€0❌❌❌Y / Y⭐️ 5 (9)
Daplace | Portaluppi Apartment

No image available

€101,083
€318
80%
321€100❌❌❌N / Y⭐️ 4.5 (52)
Nuovo appartamento con 3 camere 2 bagni in Bocconi

No image available

€31,272
€220
37%
323€50❌❌❌Y / Y⭐️ 5 (3)
"Penthouse Luce Milano" Tram to Duomo-Metro

No image available

€50,903
€202
69%
32.52€0❌❌❌Y / Y⭐️ 5 (20)
Appartament area Bocconi Naba FondazionePrada Iulm

No image available

€40,357
€245
45%
3331€65✅❌❌Y / Y⭐️ 5 (3)
CASA COSTANZA

No image available

€21,302
€129
44%
311€35❌❌✅Y / Y⭐️ 4.7 (27)

Return Metrics

14.15% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€21,194€42,388€63,583€84,777€105,971€211,943€635,831
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€499,999€499,999€499,999€499,999€499,999€499,999€499,999
Down Payment€125,000€125,000€125,000€125,000€125,000€125,000€125,000
Property Appreciation€18,750€38,062€57,954€78,443€99,546€214,947€892,039
Total Return€664,944€705,451€746,537€788,220€830,518€1,051,891€2,152,870

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.15%

Cap Rate

8.72%

Return on Investment

32.55%

property-location

Via Giovanni Pezzotti Milano, Lombardia, 20141

3 bed • 2.5 bath • 10 guests

82

Airbnb Investor Score

€21,194

Annual Profit

8.7%

Cap Rate

14.2%

Cash on Cash

€72,336

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €276/night at 61% occupancy.Projected nightly rate is €314/night at 63% occupancy.

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.

€71,092

Avg annual revenue

63%

Avg occupancy rate

€314

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

€20k

€80k

€140k

€205k

Sign up to see the data on 40 all comparables

€21,194

Profit

Revenue

€72,336

Operating Expenses

€17,810

Operating Income

€54,527

Mortgage & Taxes

€33,332

Profit (Cash Flow)

€21,194

€149,732

Cash Investment

Down Payment

€125,000

Renos & Furnishing

€5,982

Closing Costs

€18,750

Total

€149,732

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.15%

Cap Rate

8.72%

Profit (Cummulative)

€21,194

€500,000

€5,982

€18,750

€0

Total Gain

€48,750