Via Siusi Milano, Lombardia, 20132
2 bed • 1 bath • 4 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%