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 Uruguay, 34, Milan, Metropolitan City of Milan, Italy

2 bed • 1 bath • 4 guests • $140,000

BNB

Calc

Annual Revenue

$41,583

Profit (Cash Flow)

$18,886

Cap Rate

18.8%

Annual Revenue

$41,583

AirDNA projects $151/night at 72% occupancy ($39,709). Airbtics projects $165/night at 69% occupancy ($41,583). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $165 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,402$40,373$59,776$80,214
Occupancy56%75%83%86%
Nightly Rate$116$144$192$249

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
Milano Park Apt

No image available

$41,547
$148
76%
213$54❌❌❌Y / Y⭐️ 5 (177)
10 min RhoFiera/SanSiro~5 min Metro~AC~FreeParking

No image available

$42,087
$139
80%
211$43❌❌❌Y / Y⭐️ 5 (55)
Appartamento due parcheggi e vicino metro

No image available

$35,204
$115
82%
211$43❌❌❌Y / Y⭐️ 5 (116)
Casa Ande Milano~MM2~Ippodromo~San Siro~Rho Fiera

No image available

$35,645
$115
81%
211$43❌❌❌Y / Y⭐️ 5 (131)
Lali Stadio San Siro Ippodromo,MM1 Rho Fiera 9 min

No image available

$24,897
$141
47%
221$32❌❌❌Y / Y⭐️ 5 (96)
Cozy Apartment x6 with Balconies! M1 Uruguay

No image available

$38,916
$125
81%
221$84❌❌❌Y / Y⭐️ 4.5 (107)
Bonola M1 Underground Bright & Functional Apt x4

No image available

$19,776
$65
78%
211$71❌❌❌Y / Y⭐️ 4 (22)
Milan Entire house Fiera-Stadium FreeParking&Metro

No image available

$27,870
$116
65%
212$16❌❌✅Y / Y⭐️ 5 (157)
Appartamento S.Siro - Fiera parcheggio gratuito

No image available

$38,990
$159
67%
212$0❌❌❌Y / Y⭐️ 5 (61)
Quiet 3-room ap. for center and fairs (free Wi-Fi)

No image available

$23,297
$111
54%
212$43❌❌❌Y / Y⭐️ 5 (18)
Green Living with Terrace and Garage by NDP rent

No image available

$53,897
$199
74%
222$0❌❌❌Y / Y⭐️ 4 (4)
Luminoso appartamento nel verde in via delle Ande

No image available

$38,386
$178
56%
223$54❌❌❌Y / Y⭐️ 5 (15)
Kinga's apartment free parking 2 bedrooms + living

No image available

$40,985
$132
84%
212$54❌❌❌Y / Y⭐️ 5 (507)
San Siro Hub Milano

No image available

$56,689
$263
58%
222$81❌❌❌Y / Y⭐️ 5 (42)
Bonola/Fiera 7 min 4 metro stops to Rho Fiera

No image available

$30,827
$213
37%
2131$54❌❌❌Y / Y⭐️ 5 (29)
Vista San Siro

No image available

$27,069
$132
52%
211$81❌❌❌Y / N⭐️ 4.5 (5)
50 MT fermata Uruguay MM1. San Siro e Rho Fiera

No image available

$27,706
$134
55%
211$54❌❌✅N / Y⭐️ 5 (28)
Elegante appartamento trilocale

No image available

$50,756
$159
86%
212$32❌❌❌Y / Y⭐️ 5 (29)
Modern with Terrace & Garage by NDP rent

No image available

$74,042
$238
85%
222$0❌❌❌Y / Y⭐️ 4.5 (18)
San Siro-Rho fiera’ parking+security ’ Metro 200m

No image available

$29,938
$126
63%
211$22❌❌❌Y / Y⭐️ 5 (21)
Green Living con Terrazza e Garage by NDP rent

No image available

$58,414
$190
84%
222$0❌❌❌Y / Y⭐️ 4.5 (3)
Omodeo, 19 – Ampio e panoramico

No image available

$66,173
$255
66%
211$150❌❌❌Y / Y⭐️ 5 (4)
Panoramico 86mq 6 posti comodo LaMaura Stadio M1

No image available

$48,384
$137
96%
211$11❌❌❌Y / Y⭐️ 5 (57)
Casa Sunshine near metro Uruguay 10min to RhoFiera

No image available

$44,681
$218
56%
212$0❌❌❌Y / Y⭐️ 5 (7)
Suite Top class

No image available

$38,276
$249
42%
221$0❌❌❌Y / Y⭐️ 5 (3)
Green Living with Terrace & Garage by NDP rent

No image available

$55,287
$182
83%
222$0❌❌❌Y / Y⭐️ 4.5 (12)
L’Archè ComfortRelax Horse House

No image available

$68,672
$430
43%
211$150❌❌✅Y / Y⭐️ 5 (9)
Bonola Two Rooms Apartment

No image available

$24,247
$82
75%
211$54❌❌❌Y / Y⭐️ 5 (48)
Colourful apartment near RHO-FIERA

No image available

$29,032
$79
99%
214$38❌❌❌Y / Y⭐️ 5 (74)
Large studio apartment in Milan (app.2)

No image available

$17,982
$70
69%
212$38❌❌❌Y / Y⭐️ 4.4 (132)
Il giardino del Sem Benelli

No image available

$32,366
$117
73%
211$33❌❌❌Y / N⭐️ 4.8 (43)
Green Living with Terrace & Garage by NDP rent

No image available

$57,719
$190
83%
222$0❌❌❌Y / Y⭐️ 4.5 (16)
Milano Bonola Apartment | free parking

No image available

$36,893
$120
84%
211$0❌❌❌Y / Y⭐️ 4.5 (5)
Green Living with Terrace & Garage by NDP rent

No image available

$56,262
$183
84%
222$0❌❌❌Y / Y⭐️ 5 (12)
Da Nord a Sud - Appartamento

No image available

$54,767
$174
86%
222$0❌❌❌Y / Y⭐️ 0 (2)
Sally’s House. Trilocale a due passi da SanSiro

No image available

$34,510
$114
79%
221$33❌❌❌Y / Y⭐️ 4.7 (44)
Green Living with Terrace & Garage by NDP rent

No image available

$48,916
$165
81%
222$0❌❌❌Y / Y⭐️ 5 (6)
Apartment in the basement in Milan

No image available

$24,380
$73
88%
223$58❌❌❌Y / Y⭐️ 4.3 (149)

Return Metrics

51.19% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,886$37,772$56,659$75,545$94,432$188,864$566,593
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$111,999$111,999$111,999$111,999$111,999$111,999$111,999
Down Payment$28,000$28,000$28,000$28,000$28,000$28,000$28,000
Property Appreciation$4,200$8,526$12,981$17,571$22,298$48,148$199,816
Total Return$163,086$186,298$209,641$233,116$256,730$377,012$906,409

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

51.19%

Cap Rate

18.82%

Return on Investment

67.93%

property-location

34 Via Uruguay Milano, Lombardia, 20151

2 bed • 1 bath • 4 guests

273

Airbnb Investor Score

$18,886

Annual Profit

18.8%

Cap Rate

51.2%

Cash on Cash

$41,583

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $151/night at 72% occupancy ($39,709.32). Airbtics projects $165/night at 69% occupancy ($41,583).

Top 58% 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.

$39,931

Avg annual revenue

69%

Avg occupancy rate

$165

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

$35k

$55k

$75k

Sign up to see the data on 40 all comparables

$18,886

Profit

Revenue

$41,583

Operating Expenses

$15,230

Operating Income

$26,353

Mortgage & Taxes

$7,466

Profit (Cash Flow)

$18,886

$36,888

Cash Investment

Down Payment

$28,000

Renos & Furnishing

$4,688

Closing Costs

$4,200

Total

$36,888

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

51.19%

Cap Rate

18.82%

Profit (Cummulative)

$18,886

$112,000

$4,688

$4,200

$0

Total Gain

$25,059