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 Walter Tobagi, Milano, Lombardia, 20143

1 bed • 1 bath • 2 guests • €199,999

BNB

Calc

Annual Revenue

€39,195

Profit (Cash Flow)

€23,132

Cap Rate

12.3%

Annual Revenue

€39,195

AirDNA projects €96/night at 67% occupancy ($23,543). Airbtics projects €118/night at 62% occupancy ($26,797). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 78% occupancy rate, €138 rate per night.

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

Percentiles25%50%75%90%
Revenue€15,507€23,441€40,193€60,345
Occupancy49%59%78%89%
Nightly Rate€85€106€138€181

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
Modern Loft

No image available

€31,430
€119
69%
121€52❌❌❌Y / Y⭐️ 4.9 (18)
LOFT D'ARTISTA

No image available

€22,728
€106
54%
125€52❌❌❌Y / Y⭐️ 5 (29)
GN Milano Navigli

No image available

€30,144
€95
85%
111€37❌❌✅Y / Y⭐️ 4.8 (63)
The Base | comfortable and welcoming [SelfCheckin]

No image available

€46,935
€138
90%
111€40❌❌❌Y / Y⭐️ 5 (77)
[Navigli] new luxury apartment with terrace

No image available

€35,252
€123
75%
111€41❌❌✅Y / Y⭐️ 4.8 (13)
La casa di Piso Appartamento appena rinnovato

No image available

€34,200
€117
78%
112€32✅✅❌Y / Y⭐️ 4.8 (26)
Faenza 18, a cozy apartment

No image available

€75,855
€281
73%
112€52❌❌❌N / N⭐️ 4.9 (10)
Da Andrea sul Naviglio

No image available

€32,008
€194
45%
112€0❌❌❌Y / Y⭐️ 5 (2)
Casa da Suite Kepea

No image available

€45,513
€238
50%
111€72❌❌❌Y / Y⭐️ 4.5 (7)
Moderno e confortevole con garage privato

No image available

€43,910
€140
86%
112€0❌❌❌Y / Y⭐️ 5 (115)
Zaffiro House

No image available

€22,984
€115
52%
111€32❌❌✅Y / Y⭐️ 4.7 (36)
Milano Navigli nuovo appartamento ultimo piano

No image available

€22,924
€89
70%
112€0❌❌❌Y / Y⭐️ 4.8 (51)
Relax a 4 salti dai Navigli (industrial room)

No image available

€18,263
€101
48%
111€31❌❌✅Y / Y⭐️ 5 (7)
Da Mauro&Rita

No image available

€13,400
€46
75%
112€41❌❌✅Y / Y⭐️ 5 (76)
Rubino House

No image available

€21,710
€105
54%
111€32❌❌✅Y / Y⭐️ 4.7 (31)
Newly two-room Apartment in Navigli/Romolo Area

No image available

€20,409
€88
59%
111€63❌❌✅Y / Y⭐️ 4.7 (17)
#one moder appartment#

No image available

€16,490
€59
73%
111€26❌❌✅Y / Y⭐️ 4 (8)
Wonderful rooftop apartment with private pool

No image available

€38,859
€176
58%
112€41✅✅❌Y / Y⭐️ 5 (28)
Studio Watt

No image available

€29,606
€85
95%
112€15❌❌❌N / Y⭐️ 4.8 (142)
Industrial Loft Navigli

No image available

€52,792
€160
90%
112€31❌❌❌Y / Y⭐️ 4.8 (139)
Loft_Naviglio Milano.

No image available

€24,103
€126
49%
112€63❌❌✅Y / Y⭐️ 4.8 (52)
Renovated studio apartment - Navigli area

No image available

€35,843
€106
89%
111€32❌❌❌Y / Y⭐️ 4.5 (64)
Bilocale sul Naviglio

No image available

€29,364
€96
81%
112€26❌❌❌Y / Y⭐️ 0 (0)
Casa sul Naviglio Grande

No image available

€14,705
€84
48%
121€0❌❌✅Y / Y⭐️ 4.9 (33)
Mono in Santa Rita da Cascia (Navigli-IULM)

No image available

€16,461
€50
85%
117€52❌❌✅Y / Y⭐️ 4.8 (11)
Santa Rita Spot

No image available

€13,287
€56
64%
113€41❌❌❌Y / Y⭐️ 4.7 (34)
[Green Wood Loft Navigli]Wifi, Netflix, Comfort

No image available

€15,782
€126
32%
111€57❌❌❌Y / Y⭐️ 5 (29)
Modern flat with gym in Navigli design district

No image available

€39,700
€106
100%
113€46❌❌✅Y / Y⭐️ 5 (30)
monolocale strategico

No image available

€61,561
€284
59%
111€11❌❌❌Y / N⭐️ 4.8 (4)
Confortevole Bilocale Milano/Navigli

No image available

€11,638
€89
34%
111€52❌❌❌Y / Y⭐️ 4.8 (33)
Newly renovated Loft in Navigli /Romolo Area

No image available

€16,665
€85
52%
111€46❌❌❌N / Y⭐️ 4 (6)
Grazioso bilocale vicino ai Navigli

No image available

€19,155
€65
80%
1115€52❌❌❌Y / Y⭐️ 4.6 (18)
Bomboniera Sui Navigli

No image available

€23,523
€106
58%
111€37❌❌✅Y / Y⭐️ 5 (4)
Somebody to Loft

No image available

€10,734
€63
39%
122€47❌❌❌Y / Y⭐️ 4.6 (38)
Smart & cozy apartment in Milano

No image available

€23,590
€84
77%
112€0❌❌❌Y / Y⭐️ 4.8 (20)
Milano Navigli- with self check-in

No image available

€30,431
€143
58%
111€0❌❌✅Y / Y⭐️ 0 (5)
Bilocale vintage design navigli

No image available

€12,127
€64
49%
1131€32❌❌❌Y / Y⭐️ 4.7 (3)

Return Metrics

47.14% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€23,131€46,263€69,395€92,526€115,658€231,316€693,950
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€159,999€159,999€159,999€159,999€159,999€159,999€159,999
Down Payment€39,999€39,999€39,999€39,999€39,999€39,999€39,999
Property Appreciation€5,999€12,179€18,545€25,101€31,854€68,782€285,451
Total Return€229,130€258,442€287,939€317,627€347,512€500,098€1,179,400

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

47.14%

Cap Rate

12.31%

Return on Investment

67.38%

property-location

Via Walter Tobagi Milano, Lombardia, 20143

1 bed • 1 bath • 2 guests

210

Airbnb Investor Score

€16,035

Annual Profit

12.3%

Cap Rate

47.1%

Cash on Cash

€39,195

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €96/night at 67% occupancy ($23,543.88). Airbtics projects €118/night at 62% occupancy ($26,797).

Top 26% of comparables

Top 26% 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.

€27,476

Avg annual revenue

62%

Avg occupancy rate

€119

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

€30k

€55k

€75k

Sign up to see the data on 40 all comparables

€23,132

Profit

Revenue

€39,195

Operating Expenses

€14,564

Operating Income

€24,632

Mortgage & Taxes

€1,500

Profit (Cash Flow)

€23,132

€43,067

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€3,067

Total

€43,067

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

47.14%

Cap Rate

12.31%

Profit (Cummulative)

€23,132

€159,999

€3,067

€6,000

€0

Total Gain

€33,064

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service