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 Ippodromo, Milan, Metropolitan City of Milan, Italy

1 bed β€’ 1 bath β€’ 1 guests β€’ $300,000

BNB

Calc

Annual Revenue

$27,817

Profit (Cash Flow)

-$1,898

Cap Rate

4.7%

Annual Revenue

$27,817

AirDNA projects $131/night at 49% occupancy ($23,445). Airbtics projects $136/night at 56% occupancy ($27,816). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $136 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,128$24,695$41,604$57,472
Occupancy41%53%69%82%
Nightly Rate$104$123$160$187

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
Cozy Apartment MM Uruguay

No image available

$37,157
$108
94%
112$0❌❌❌Y / Y⭐️ 5 (13)
Lovely mini-Flat in Milan / San Siro stadium.

No image available

$19,683
$66
80%
112$22❌❌❌Y / Y⭐️ 5 (414)
Casa Margot: Incantevole, curato, ben collegato

No image available

$18,206
$121
40%
112$32❌❌❌Y / Y⭐️ 5 (84)
Milano San Siro - Le Camelie

No image available

$25,474
$174
40%
111$0❌❌❌Y / Y⭐️ 5 (100)
Mansarda panoramica a San Siro

No image available

$23,377
$96
64%
112$59βŒβŒβœ…Y / Y⭐️ 4.5 (23)
Primopiano - Venezuela

No image available

$32,489
$96
90%
112$43❌❌❌Y / Y⭐️ 0 (1)
Old Milan style apartment

No image available

$28,274
$113
67%
112$43❌❌❌Y / Y⭐️ 5 (192)
San Siro Stadio - Fiera Milano - Apt. Marilena

No image available

$30,626
$99
82%
111$22βŒβŒβœ…N / Y⭐️ 4.5 (46)
Bike Stop Milan

No image available

$28,200
$157
47%
112$59❌❌❌Y / Y⭐️ 5 (61)
Bright and modern condo apartment in Milan

No image available

$42,429
$139
82%
112$27❌❌❌Y / Y⭐️ 5 (7)
La Colombara ideal for Fiera Milano.

No image available

$24,567
$72
92%
113$16❌❌❌Y / Y⭐️ 5 (233)
[Duomo-FieraMI-S.Siro]Design Apt

No image available

$33,082
$111
79%
111$42❌❌❌Y / Y⭐️ 5 (177)
San Siro Terrace Attic Apartment Milano

No image available

$40,432
$199
55%
111$13❌❌❌Y / Y⭐️ 5 (42)
San Siro Fresh Flat

No image available

$20,533
$85
66%
112$0❌❌❌N / Y⭐️ 4.7 (56)
Bilocale con vista

No image available

$37,945
$169
59%
112$43βŒβŒβœ…Y / Y⭐️ 5 (4)
" San Siro's Lights "

No image available

$34,492
$156
59%
112$32❌❌❌Y / Y⭐️ 5 (62)
Una finestra su San Siro

No image available

$30,940
$185
43%
111$38❌❌❌Y / Y⭐️ 5 (10)
Appartamento ampio nuovo in San Siro

No image available

$38,361
$186
54%
111$38❌❌❌Y / Y⭐️ 4.5 (7)
appartamento a 500 metri da San Siro

No image available

$25,003
$126
51%
111$54βŒβŒβœ…Y / Y⭐️ 5 (28)
The White Studio, San Siro Stadium

No image available

$17,056
$74
61%
115$54❌❌❌Y / Y⭐️ 5 (58)
San Siro Stadium - YouHosty

No image available

$30,673
$149
54%
112$48βŒβŒβœ…Y / Y⭐️ 4.5 (7)
Incantevole nuovo appartamento a San Siro

No image available

$33,922
$186
47%
111$38❌❌❌Y / Y⭐️ 5 (6)
Your place close to SALONE !

No image available

$17,407
$116
41%
1131$0❌❌❌N / Y⭐️ 0 (1)
Luxury Loft - Stadium

No image available

$15,844
$111
39%
112$0❌❌❌Y / Y⭐️ 4.5 (56)
San Siro- Fiera Attico con parcheggio e terrazza

No image available

$48,442
$272
48%
111$54❌❌❌Y / Y⭐️ 5 (6)
Relax in Zona San Siro a due passi dalla metro

No image available

$18,849
$118
42%
112$59❌❌❌Y / Y⭐️ 4.5 (28)
Meta Italy San Siro

No image available

$27,626
$208
35%
112$102❌❌❌Y / Y⭐️ 4.5 (70)
Appartamento fronte San Siro

No image available

$19,178
$131
40%
111$0βŒβŒβœ…Y / Y⭐️ 4.3 (39)
Cozy Apartment Cascina Cotica 2 - San Siro Milano

No image available

$21,583
$129
41%
111$124βŒβŒβœ…N / N⭐️ 4.7 (9)
[M5 S.Siro Ippodromo] Elegante Ippodromo Apartment

No image available

$23,566
$137
47%
111$0βŒβŒβœ…Y / Y⭐️ 5 (12)
Guest House San Siro-Fiera MI

No image available

$39,979
$137
76%
111$38βŒβŒβœ…Y / Y⭐️ 5 (22)
Milano, confortevole appartamento MM1 Uruguay

No image available

$20,240
$106
51%
111$38❌❌❌Y / Y⭐️ 4.9 (97)
Chez Martina

No image available

$29,844
$106
76%
113$54❌❌❌Y / Y⭐️ 5 (19)
StudioFlat.4.MI (apartment 2 persons)

No image available

$22,531
$81
76%
111$0❌❌❌Y / Y⭐️ 5 (93)
Artemide [Fiera Milano Rho-Duomo-Stadio San Siro]

No image available

$20,555
$108
52%
112$0❌❌❌Y / Y⭐️ 5 (57)
Cozy Apartment Cascina Cotica 3 - San Siro Milano

No image available

$28,520
$137
52%
111$123βŒβŒβœ…Y / Y⭐️ 5 (7)
Duomo 15’ S.Siro-Rho Contemporary, 1 BDR & POOL

No image available

$16,313
$97
40%
1131$65βœ…βŒβŒY / Y⭐️ 5 (55)
Stadio San Siro-Ippodromo-Duomo]Nike House

No image available

$20,688
$90
59%
111$38❌❌❌Y / Y⭐️ 5 (91)

Return Metrics

-2.62% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,898-$3,796-$5,695-$7,593-$9,492-$18,984-$56,953
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$307,101$314,473$322,122$330,058$338,289$384,190$671,225

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.62%

Cap Rate

4.7%

Return on Investment

15.69%

property-location

Via Ippodromo Milano, Lombardia

1 bed β€’ 1 bath β€’ 1 guests

1

Airbnb Investor Score

-$1,898

Annual Profit

4.7%

Cap Rate

-2.6%

Cash on Cash

$27,817

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $131/night at 49% occupancy ($23,445.01). Airbtics projects $136/night at 56% occupancy ($27,816).

Top 44% of comparables

Top 41% 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.

$27,182

Avg annual revenue

56%

Avg occupancy rate

$136

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$35k

$50k

Sign up to see the data on 40 all comparables

-$1,898

Profit

Revenue

$27,817

Operating Expenses

$13,716

Operating Income

$14,101

Mortgage & Taxes

$16,000

Profit (Cash Flow)

-$1,898

$72,188

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$3,188

Closing Costs

$9,000

Total

$72,188

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.62%

Cap Rate

4.7%

Profit (Cummulative)

-$1,898

$240,000

$3,188

$9,000

$0

Total Gain

$11,328