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 Matteotti, Rho, Lombardia, 20017

2 bed • 2 bath • 6 guests • €163,000

BNB

Calc

Annual Revenue

€28,201

Profit (Cash Flow)

€6,949

Cap Rate

9.6%

Annual Revenue

€28,201

AirDNA projects €110/night at 60% occupancy ($24,117). Airbtics projects €129/night at 60% occupancy ($28,201). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, €129 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,320€26,876€35,505€59,842
Occupancy47%63%74%83%
Nightly Rate€98€113€126€192

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
Maison Jolie - Ground floor

No image available

€18,554
€75
68%
211€0❌❌❌N / Y⭐️ 5 (15)
Appartamento comodo accogliente

No image available

€16,137
€96
46%
2131€0❌❌❌Y / Y⭐️ 5 (16)
[centro di Rho] vicino stazione

No image available

€22,634
€83
71%
211€27❌❌✅Y / Y⭐️ 5 (26)
Appartamento confortevole Rho

No image available

€18,710
€114
45%
211€0❌❌❌Y / Y⭐️ 5 (8)
Bnbook-Borromeo2 3beds apartment

No image available

€31,631
€99
84%
222€134❌❌✅Y / Y⭐️ 4.5 (4)
Maison Jolie - Apartment 3 seats

No image available

€22,053
€83
73%
221€0❌❌✅N / Y⭐️ 4.5 (16)
Bnbook-Rhofiera & Bloom Apartment

No image available

€82,184
€296
74%
227€158❌❌❌Y / Y⭐️ 4 (1)
Villa Rho-A 5 min dalla Fiera-Business & Culture

No image available

€20,316
€75
71%
211€28❌❌✅Y / Y⭐️ 4.5 (380)
Bnbook Borromeo 4

No image available

€74,074
€268
74%
227€134❌❌❌Y / Y⭐️ 4.5 (9)
Six beds flat Expo Residence Rho

No image available

€29,754
€103
75%
217€82❌❌❌Y / Y⭐️ 5 (11)
Andrea e Sofia Rho Fiera Milano

No image available

€28,065
€107
72%
211€0❌❌❌Y / Y⭐️ 5 (55)
Wonderful Modern Flat Milano Rho FIERA

No image available

€13,704
€107
35%
224€51❌✅❌Y / Y⭐️ 4.8 (65)
Bnbook-Skyliner Train Station

No image available

€28,020
€99
74%
215€100❌❌❌Y / Y⭐️ 5 (24)
Bnbook Residence Locatelli Trilo 2

No image available

€36,557
€114
83%
227€134❌❌❌Y / Y⭐️ 4.5 (6)
Cozy Apartment close to Milan Rho Fair MIND

No image available

€29,783
€140
57%
221€24❌❌✅Y / Y⭐️ 5 (30)
FLAT RHO-MILAN FAIR FRANCESCA HOME WI-FY WIRELESS

No image available

€23,042
€122
48%
212€48❌❌❌Y / Y⭐️ 5 (92)
Expocity- Balzarotti Rho fiera Galeazzi MindYVING

No image available

€26,532
€81
86%
221€58❌❌❌Y / Y⭐️ 4.5 (94)
Appartamento - Rho Centro 6 -

No image available

€20,352
€113
48%
211€28❌❌❌Y / Y⭐️ 4.5 (39)
[Rho-Fiera Milano] The Small Fair at 5 *

No image available

€30,242
€106
76%
221€38❌❌✅N / Y⭐️ 4.7 (7)
Bnbook- Via Torino Train Station

No image available

€29,185
€104
75%
223€94❌❌❌Y / Y⭐️ 4.5 (22)
The Rooms Rho-Fiera Milano

No image available

€68,424
€306
60%
222€82❌❌✅Y / Y⭐️ 5 (7)
Milano | Fiera | Galeazzi

No image available

€38,407
€117
88%
211€36❌❌✅Y / Y⭐️ 5 (56)
Ticino suites - Rho fiera

No image available

€31,769
€155
54%
221€96❌❌❌N / Y⭐️ 5 (4)
Rho Fiera Milano Apartment

No image available

€25,996
€134
53%
213€0❌❌✅Y / N⭐️ 0 (1)
John's House Three room with two bedrooms

No image available

€10,974
€82
35%
212€34❌❌✅Y / Y⭐️ 4.5 (13)
Bnbook Residence Locatelli Trilo 4

No image available

€37,236
€113
85%
227€134❌❌❌Y / Y⭐️ 5 (14)
Villa&Colombo -Fiera di Rho Milano

No image available

€21,517
€184
32%
211€0❌❌✅Y / Y⭐️ 5 (18)
Fronte Fiera Apartment

No image available

€32,005
€148
59%
22.53€0❌❌✅Y / Y⭐️ 4.5 (6)
5 posti letto e giardino privato

No image available

€16,007
€99
44%
2131€0❌❌✅Y / Y⭐️ 4.5 (9)
10min RhoFiera~10minMetro~Parking

No image available

€24,912
€126
53%
221€38❌❌❌Y / Y⭐️ 4.5 (9)
Corte 54 [Fiera; Milano]

No image available

€24,993
€122
54%
212€38❌❌✅Y / Y⭐️ 5 (11)
Your Milan Hub – Fast Access to Rho Fiera + Metro

No image available

€20,954
€129
43%
211€29❌❌✅Y / Y⭐️ 5 (15)
Bnbook Trilo Mind Rho

No image available

€29,936
€113
68%
225€156❌❌❌Y / Y⭐️ 4.5 (18)
Bnbook La Residenza Mondrian

No image available

€25,726
€98
72%
217€0❌❌❌Y / Y⭐️ 0 (1)
Bnbook Minotti Rho Fiera

No image available

€25,162
€97
66%
217€111❌❌❌Y / Y⭐️ 0 (2)
Excellent location Rho Fiera Milano

No image available

€18,289
€115
43%
2131€38❌❌✅Y / Y⭐️ 5 (56)
Una casa per la fiera

No image available

€27,870
€98
78%
213€0❌❌✅Y / Y⭐️ 5 (22)
Casa Rino - Rho Fiera Milano

No image available

€20,010
€99
55%
221€0❌❌❌Y / Y⭐️ 5 (8)
Giorgia - Trilocale

No image available

€43,026
€318
37%
211€0❌❌❌Y / Y⭐️ 0 (1)

Return Metrics

16.61% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€6,948€13,897€20,846€27,795€34,744€69,489€208,468
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€130,399€130,399€130,399€130,399€130,399€130,399€130,399
Down Payment€32,600€32,600€32,600€32,600€32,600€32,600€32,600
Property Appreciation€4,890€9,926€15,114€20,457€25,961€56,058€232,643
Total Return€174,838€186,824€198,961€211,253€223,706€288,547€604,112

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.61%

Cap Rate

9.59%

Return on Investment

33.8%

property-location

Via Matteotti Rho, Lombardia, 20017

2 bed • 2 bath • 6 guests

97

Airbnb Investor Score

€6,948

Annual Profit

9.6%

Cap Rate

16.6%

Cash on Cash

€28,201

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €110/night at 60% occupancy ($24,117.06). Airbtics projects €129/night at 60% occupancy ($28,201).

Top 51% of comparables

Top 23% 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.

€28,860

Avg annual revenue

60%

Avg occupancy rate

€128

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

€35k

€55k

€85k

Sign up to see the data on 40 all comparables

€6,949

Profit

Revenue

€28,201

Operating Expenses

€12,559

Operating Income

€15,642

Mortgage & Taxes

€8,693

Profit (Cash Flow)

€6,949

€41,817

Cash Investment

Down Payment

€32,600

Renos & Furnishing

€4,327

Closing Costs

€4,890

Total

€41,817

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.61%

Cap Rate

9.59%

Profit (Cummulative)

€6,949

€130,400

€4,327

€4,890

€0

Total Gain

€14,135