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 Rental Arbitrage Analysis Via Daniele Manin, Nova Milanese, Province of Monza and Brianza, Italy

2 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€26,421

Profit (Cash Flow)

€5,181

Cash on Cash Return

116.9%

Annual Revenue

€26,421

AirDNA projects €89/night at 51% occupancy ($16,559). Airbtics projects €115/night at 63% occupancy ($26,421). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, €115 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,683€27,677€38,930€48,734
Occupancy50%65%79%84%
Nightly Rate€95€114€131€154

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
Tevere 20 House - Trilocale

No image available

€24,890
€126
54%
211€0❌❌❌Y / Y⭐️ 3.5 (3)
Luminoso appartamento alle porte di Milano, Monza

No image available

€28,095
€118
64%
217€20❌❌✅Y / Y⭐️ 4.5 (24)
Bnbook-Galbiati Flat

No image available

€29,164
€97
77%
212€109❌❌❌Y / Y⭐️ 4.5 (25)
Gran Premio Monza - Autodromo WI-FI and Air Cond

No image available

€27,844
€125
58%
221€50❌❌❌Y / Y⭐️ 4.5 (15)
Casa Paradiso: Un'oasi di relax

No image available

€25,114
€81
81%
212€30❌❌❌N / Y⭐️ 5 (49)
Paganini29 - Elegante appartamento autodromo Monza

No image available

€40,575
€293
37%
221€55❌❌❌Y / Y⭐️ 5 (28)
NAIF Apartment [Milano-Monza]

No image available

€23,348
€79
78%
212€30❌❌❌Y / Y⭐️ 4.5 (86)
Ca' Massima, Monza

No image available

€29,891
€98
81%
222€25❌❌❌Y / Y⭐️ 5 (15)
[F1 Monza-Milan]New Spacious and Comfortable Apt

No image available

€27,244
€114
64%
211€30❌❌✅Y / Y⭐️ 4.5 (30)
Confortável apto a 15 KM do centro Milão

No image available

€15,732
€96
44%
2131€40❌❌❌Y / Y⭐️ 4 (8)
Elegante Appartamento nel Cuore di Cesano Maderno

No image available

€21,299
€103
55%
211€25❌❌❌Y / Y⭐️ 5 (56)
Appartamento subito disponibile.

No image available

€13,839
€98
33%
2131€50❌❌✅Y / Y⭐️ 0 (1)
The house on the park near Milan Monza Rho Fiera

No image available

€25,290
€117
55%
222€50❌❌❌Y / Y⭐️ 5 (15)
Cozy 2-BR Apartment fully equipped with kitchen

No image available

€18,180
€81
59%
211€40❌❌❌Y / Y⭐️ 4.8 (31)
[Monza Centro-Milano] XL Home,Family,Free Parking

No image available

€24,020
€119
53%
221€85❌❌✅Y / Y⭐️ 3.5 (3)
Comodo appartamento vicino a centro e stazione

No image available

€24,712
€88
76%
222€55❌❌❌Y / Y⭐️ 5 (155)
Casa Manara

No image available

€28,666
€93
83%
222€50❌❌❌Y / Y⭐️ 5 (8)
Cinisello Balsamo 6 posti letto

No image available

€30,401
€120
69%
21.52€0❌❌❌Y / Y⭐️ 5 (14)
Green flat in between Milano and Monza

No image available

€21,752
€113
52%
222€35❌❌✅Y / Y⭐️ 4 (41)
5 letti 2 camere 15km da mi. 1 parcheggio casa fr

No image available

€10,704
€30
95%
212€30❌❌✅Y / Y⭐️ 4.8 (311)
Casa Nenni by Interhome

No image available

€33,417
€134
68%
211€0❌❌❌Y / Y⭐️ 5 (5)
A casa di nonno Francesco - come a casa tua

No image available

€23,282
€136
46%
21.52€60❌❌✅N / Y⭐️ 4 (7)
Appartamento Visconti

No image available

€17,045
€99
47%
211€0❌❌❌N / Y⭐️ 5 (7)
A casa di nonno Francesco - dépendance

No image available

€15,888
€97
44%
212€50❌❌✅N / Y⭐️ 4.5 (14)
BEddy & Breakfast

No image available

€20,115
€69
79%
212€25❌❌✅Y / Y⭐️ 5 (98)
Milan - Refuge in the Green

No image available

€49,455
€141
96%
211€0❌❌❌Y / Y⭐️ 5 (39)
Royal Apartment Monza - Free Parking [Villa Reale]

No image available

€38,555
€133
79%
211€0❌❌❌Y / Y⭐️ 4.5 (19)
House Sek

No image available

€21,852
€68
84%
212€44❌❌✅Y / Y⭐️ 4.8 (146)
Trilocale zona parco Monza 4 persone 121 mt2

No image available

€56,748
€170
91%
211€0❌❌✅Y / Y⭐️ 5 (4)
Villa SuperNova - Appartamento CIELO

No image available

€19,827
€139
39%
212€0❌❌❌Y / Y⭐️ 0 (1)
Work & Relax Home

No image available

€25,947
€81
88%
211€0❌❌❌Y / Y⭐️ 5 (16)
Comodo rifugio vicino Milano

No image available

€29,211
€156
51%
211€0❌❌✅Y / Y⭐️ 4.5 (19)
WELCOME TO EXPO 2015 and more!

No image available

€23,289
€81
77%
212€44❌❌❌Y / Y⭐️ 4.8 (39)
Luminoso trilocale - Monza

No image available

€32,127
€114
73%
2129€169❌❌❌Y / Y⭐️ 5 (4)
[Milano Hinterland] Cozy Flat with Private Garden

No image available

€38,708
€131
81%
211€0❌❌❌Y / N⭐️ 5 (3)
Urban House - 301 Monza & Milano

No image available

€40,425
€131
84%
221€0❌❌❌Y / Y⭐️ 5 (4)
In centro a Cinisello Balsamo

No image available

€29,974
€124
66%
212€0❌❌✅Y / Y⭐️ 5 (9)

Return Metrics

116.85% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€5,181€10,362€15,543€20,724€25,905€51,810€155,431
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€0€0€0€0€0€0€0
Property Appreciation€0€0€0€0€0€0€0
Total Return€5,181€10,362€15,543€20,724€25,905€51,810€155,431

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

116.85%

Payback Period Days

312

Return on Investment

116.85%

property-location

Via Daniele Manin Nova Milanese, Lombardia

2 bed • 1 bath • 2 guests

€26,421

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects €89/night at 51% occupancy ($16,559.05). Airbtics projects €115/night at 63% occupancy ($26,421).

Top 53% of comparables

Top 51% 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.

€25,989

Avg annual revenue

63%

Avg occupancy rate

€115

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

€5k

€25k

€40k

€60k

Sign up to see the data on 40 all comparables

€5,181

Profit

Revenue

€26,421

Operating Expenses

€11,640

Operating Income

€14,781

Net Effective Rent

€9,600

Profit (Cash Flow)

€5,181

€4,434

Cash Investment

Renos & Furnishing

€4,341

Setup Costs

€93

Total

€4,434

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

116.85%

Payback Period Days

312

🤩

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