BNBCalc Short Term Rental Investment Analysis Via Mac Mahon, 89, Milan, Metropolitan City of Milan, Italy

1 bed • 1 bath • 1 guests • €220,000

BNB

Calc

Annual Revenue

€26,571

Profit (Cash Flow)

€2,519

Cap Rate

6.5%

Annual Revenue

€26,571

AirDNA projects €96/night at 65% occupancy ($22,818). Airbtics projects €110/night at 66% occupancy ($26,570). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 66% occupancy rate, €110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,365	€24,977	€35,681	€44,865
Occupancy	54%	70%	80%	86%
Nightly Rate	€71	€94	€118	€138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Alessia's Flat - Portello	€19,557	€58	88%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (235)
La Maison di Monica e Alice a Milano-con terrazza.	€21,381	€75	75%	1	1	1	€34	❌	❌	✅	Y / Y	⭐️ 5 (158)
Mac Mahon Apartment	€19,124	€85	59%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
nice apartment near fiera and MiCo	€15,863	€84	51%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (188)
Modern & Cozy Apartment in Milan	€26,310	€175	38%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (1)
Monolocale Mac Mahon	€22,188	€69	84%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (128)
Lighty flat	€13,406	€92	38%	1	1	1	€14	❌	❌	❌	Y / Y	⭐️ 5 (15)
Appartamento Fiera Milano city	€19,820	€56	94%	1	1	2	€34	❌	❌	✅	Y / Y	⭐️ 5 (220)
Alessia's Flat - Mac Mahon	€18,923	€63	79%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (218)
LUNA HOMES - Bilocale in Mac Mahon	€36,535	€134	72%	1	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Cosy one bedroom flat in zona Sempione	€23,111	€105	59%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (20)
Appartamento a Milano	€21,421	€103	54%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (39)
Stupendo appartamento Prealpi	€33,862	€108	86%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Moderno bilocale Piazza Firenze	€27,375	€116	62%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Beautiful and romantic attic in Milan	€21,577	€81	71%	1	1	1	€24	❌	❌	❌	N / Y	⭐️ 5 (443)
Portello Apartment	€14,688	€98	41%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Monolocale in via Plana - Corso Sempione	€19,065	€64	79%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (110)
Alessia's Flat - Portello 2	€19,966	€65	80%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 4 (69)
Villapizzone House	€14,768	€71	49%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
B&B Castelli Milano - Monolocale Nuovo	€21,019	€64	88%	1	1	2	€24	❌	❌	❌	N / Y	⭐️ 5 (109)
Camera doppia con bagno privato via Mac Mahon	€24,374	€113	59%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (67)
Glass loft close to the center,City Life,San Siro	€28,805	€125	61%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (3)
Deluxe Studio, Wi-Fi, self check-in, air condition	€18,406	€72	68%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (119)
Airbnbook Milano	€21,740	€130	43%	1	1	2	€38	❌	❌	❌	N / Y	⭐️ 5 (5)
Grazioso mono a Milano! Fieramilanocity	€35,910	€118	82%	1	1	2	€34	❌	❌	❌	N / Y	⭐️ 4.5 (468)
Loft incantevole \| Milano	€30,046	€117	70%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Apartament 76 mt2 Milano fiera city self check-in	€18,789	€71	71%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (265)
[Nuovo moderno] tram 50m per China town, Duomo	€27,155	€88	80%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (13)
Bullona Elegant Apartment	€39,337	€120	86%	1	1	2	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
villapizzone abidielle	€18,760	€63	76%	1	1	1	€48	❌	❌	❌	N / Y	⭐️ 5 (3)
• [Rho Fiera - CityLife] - 20 minuti dal Duomo	€41,303	€127	85%	1	1	1	€43	❌	❌	❌	Y / Y	⭐️ 5 (57)
Comodo bilocale ristrutturato (piano terra)	€24,303	€71	92%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (118)
Appartamento unico vicino al centro e alle fiere!	€36,214	€257	38%	1	1	31	€14	❌	❌	❌	Y / Y	⭐️ 0 (1)
Casa da Suite Certosa	€14,608	€70	54%	1	1	31	€66	❌	❌	✅	Y / Y	⭐️ 4 (34)
I-Host-MariBlanca apartment - Mac Mahon	€33,565	€118	73%	1	1	2	€76	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
New Gallia apartment	€20,900	€74	76%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Casa da Suite Mahon	€51,596	€286	48%	1	1	1	€66	❌	❌	❌	Y / Y	⭐️ 4 (9)
The Garden - Your Home From Home	€19,971	€97	55%	1	1	3	€48	❌	❌	❌	Y / Y	⭐️ 5 (5)
Aura Home Pacinotti Loft Milano	€29,040	€127	62%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

4.71% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€2,518	€5,037	€7,556	€10,074	€12,593	€25,186	€75,560
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€175,999	€175,999	€175,999	€175,999	€175,999	€175,999	€175,999
Down Payment	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000	€44,000
Property Appreciation	€6,600	€13,398	€20,399	€27,611	€35,040	€75,661	€313,997
Total Return	€229,118	€238,435	€247,955	€257,686	€267,633	€320,848	€609,558

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.71%

Cap Rate

6.47%

Return on Investment

22.87%

89 Via Mac Mahon 1 Milano, Lombardia, 20155

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

€2,518

Annual Profit

6.5%

Cap Rate

4.7%

Cash on Cash

€26,571

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is €96/night at 65% occupancy.Projected nightly rate is €110/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€24,757

Avg annual revenue

66%

Avg occupancy rate

€110

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

€25k

€40k

€55k

€2,519

Profit

Revenue

€26,571

Operating Expenses

€12,319

Operating Income

€14,252

Mortgage & Taxes

€11,733

Profit (Cash Flow)

€2,519

€53,411

Cash Investment

Down Payment

€44,000

Renos & Furnishing

€2,811

Closing Costs

€6,600

Total

€53,411

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.71%

Cap Rate

6.47%

Return on Investment

22.87%