Via Ippodromo Milano, Lombardia
1 bed β’ 1 bath β’ 1 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%