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 Siusi, Milano, Lombardia, 20132

2 bed • 1 bath • 4 guests • €250,000

BNB

Calc

Annual Revenue

€33,302

Profit (Cash Flow)

€6,765

Cap Rate

8.0%

Annual Revenue

€33,302

AirDNA projects €113/night at 68% occupancy ($28,017). Airbtics projects €136/night at 67% occupancy ($33,301). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, €136 rate per night.

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

Percentiles25%50%75%90%
Revenue€21,008€32,975€53,603€68,602
Occupancy59%66%85%95%
Nightly Rate€95€133€168€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
PrimoPiano - Tolmezzo

No image available

€25,819
€73
95%
212€29❌❌❌Y / Y⭐️ 4.5 (29)
Cozy flat in Milano to stay at home

No image available

€24,041
€190
33%
211€29❌❌❌Y / N⭐️ 4.7 (34)
Gruppi e famiglie - Metro/Car Sharing Station

No image available

€21,277
€135
43%
212€0❌❌✅Y / Y⭐️ 5 (37)
Silenzioso, ideale per famiglie

No image available

€14,943
€61
65%
211€29❌❌✅N / Y⭐️ 4.5 (110)
PrimoPiano - Casoretto

No image available

€40,740
€124
88%
212€38❌❌❌Y / Y⭐️ 4.5 (17)
Dolcevita - ideal for family 2 min from metro stop

No image available

€31,382
€96
88%
213€58❌❌❌Y / Y⭐️ 5 (153)
Charming 2 bedroom flat in Milan

No image available

€39,518
€135
78%
212€48❌❌❌Y / Y⭐️ 5 (106)
Perfect for Friends and Families!!!

No image available

€17,444
€63
74%
212€29❌❌✅Y / Y⭐️ 4.5 (302)
Elegante Trilocale a Milano

No image available

€49,559
€160
81%
211€44❌❌❌Y / Y⭐️ 4.5 (54)
bilocale a Nolo

No image available

€18,586
€97
51%
211€20❌❌❌Y / Y⭐️ 4.7 (89)
Dimora Tina ampio trilocale in zona Lambrate per 4

No image available

€41,841
€168
65%
212€78❌❌✅Y / Y⭐️ 4.5 (10)
Goditi il tuo soggiorno a Milano!

No image available

€26,997
€81
89%
211€15❌❌❌Y / Y⭐️ 5 (173)
La casa di Chira 015146-CNI06965

No image available

€41,529
€140
79%
212€38❌❌✅Y / Y⭐️ 5 (14)
Lovely Apartment in Milano

No image available

€20,448
€70
78%
212€58❌❌✅Y / Y⭐️ 5 (155)
Cosy and lovely flat with view on nature

No image available

€28,948
€175
44%
212€48❌❌❌Y / Y⭐️ 5 (25)
People Apartment in Milan (subway-San Raffaele)

No image available

€26,723
€112
60%
211€78❌❌❌Y / Y⭐️ 4.5 (3)
Atene House

No image available

€40,265
€172
64%
212€0❌❌✅Y / Y⭐️ 0 (0)
Casa Atene _ Milano

No image available

€39,348
€131
80%
222€64❌❌✅Y / Y⭐️ 0 (1)
TWO SPACIOUS BEDROOMS 1 MINUTE TO METRO STOP

No image available

€30,995
€86
96%
212€34❌❌❌Y / Y⭐️ 5 (177)
Casa Porpora - Trilocale in posizione eccellente

No image available

€36,751
€145
65%
213€78❌❌✅Y / Y⭐️ 5 (9)
Friends - Family Apartment (subway-S.Raffaele)

No image available

€31,011
€136
60%
211€73❌❌❌Y / Y⭐️ 4.5 (13)
Milano - 8 posti - Metro Cimiano

No image available

€62,505
€338
42%
2231€289❌❌✅Y / Y⭐️ 0 (1)
Apartment with large balcony

No image available

€68,871
€184
100%
211€48❌❌✅Y / Y⭐️ 5 (4)
Your cozy home in Milan

No image available

€22,513
€93
63%
211€74❌❌❌Y / Y⭐️ 4 (29)
Just Book it!!

No image available

€17,860
€79
61%
214€38❌❌❌Y / Y⭐️ 5 (154)
"Milano in VoGa 2" Guinizelli

No image available

€17,932
€73
65%
211€36❌❌❌Y / Y⭐️ 5 (212)
Las Palmas Citta Studi

No image available

€31,297
€104
80%
211€38❌❌✅Y / Y⭐️ 5 (68)
LUX Apartment Milano Lambrate Metro M2

No image available

€39,830
€167
65%
211€0❌❌✅Y / Y⭐️ 5 (50)
Big and bright flat in Milan

No image available

€26,347
€179
39%
212€20❌❌✅Y / N⭐️ 0 (0)
Boiardo12 - 2 Bedrooms & 2 Bathrooms Apt.

No image available

€35,462
€97
100%
222€24❌❌❌Y / Y⭐️ 5 (94)
Nuovo e Raffinato Appartamento in Città Studi

No image available

€35,266
€167
57%
222€58❌❌❌Y / Y⭐️ 5 (70)
Spacious & Lovely-4 queen bed-

No image available

€43,557
€132
89%
211€40❌❌❌Y / Y⭐️ 4.5 (110)
Lovely central 2-bedroom apartment

No image available

€29,051
€92
85%
211€24❌❌✅Y / Y⭐️ 4.5 (83)
Harmony & Light: Your Radiant Home in Milan

No image available

€36,162
€139
68%
211€67❌❌❌Y / Y⭐️ 4.5 (15)
Spigolatrice di Lambrate

No image available

€42,238
€118
97%
211€21❌❌✅Y / Y⭐️ 5 (52)
[DUOMO 10min] Shopping&Relax Fast Wifi & Balcony

No image available

€55,956
€171
88%
222€67❌❌❌Y / Y⭐️ 5 (73)
Ampio Loft su due livelli con giardino

No image available

€36,022
€131
74%
212€38❌❌❌Y / Y⭐️ 5 (67)

Return Metrics

10.96% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€6,765€13,530€20,296€27,061€33,827€67,654€202,964
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€199,999€199,999€199,999€199,999€199,999€199,999€199,999
Down Payment€50,000€50,000€50,000€50,000€50,000€50,000€50,000
Property Appreciation€7,500€15,225€23,181€31,377€39,818€85,979€356,815
Total Return€264,265€278,755€293,478€308,439€323,645€403,633€809,779

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.96%

Cap Rate

8.03%

Return on Investment

28.83%

property-location

Via Siusi Milano, Lombardia, 20132

2 bed • 1 bath • 4 guests

68

Airbnb Investor Score

€6,765

Annual Profit

8.0%

Cap Rate

11.0%

Cash on Cash

€33,302

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects €113/night at 68% occupancy ($28,017.61). Airbtics projects €136/night at 67% occupancy ($33,301).

Top 48% of comparables

Top 44% 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.

€32,741

Avg annual revenue

67%

Avg occupancy rate

€136

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

€15k

€30k

€50k

€70k

Sign up to see the data on 40 all comparables

€6,765

Profit

Revenue

€33,302

Operating Expenses

€13,204

Operating Income

€20,098

Mortgage & Taxes

€13,333

Profit (Cash Flow)

€6,765

€61,697

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€4,197

Closing Costs

€7,500

Total

€61,697

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.96%

Cap Rate

8.03%

Profit (Cummulative)

€6,765

€200,000

€4,197

€7,500

€0

Total Gain

€17,788