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 dei Ciclamini, Milano, Lombardia, 20147

2 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€37,397

Profit (Cash Flow)

-€11,661

Cash on Cash Return

-247.1%

Annual Revenue

€37,397

AirDNA projects €168/night at 61% occupancy ($37,396). Airbtics projects €179/night at 63% occupancy ($41,241). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, €168 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,892€39,544€63,107€102,924
Occupancy43%66%80%94%
Nightly Rate€111€160€211€295

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
YouHosty - Delle Genziane 7

No image available

€23,689
€113
54%
212€51❌❌❌Y / Y⭐️ 4.7 (7)
*Suite*Penthouse*

No image available

€35,752
€125
74%
211€71❌❌✅Y / Y⭐️ 4.8 (46)
Luminoso, spazioso con VISTA

No image available

€41,612
€160
68%
211€62❌❌❌Y / Y⭐️ 4.8 (29)
Appartamento luminoso e accogliente

No image available

€31,320
€98
86%
212€30❌❌❌Y / Y⭐️ 5 (104)
Gambara Apartment

No image available

€60,594
€248
66%
211€32❌❌❌Y / Y⭐️ 5 (1)
Terrazza Milano Apartment

No image available

€60,058
€195
84%
213€0❌✅✅Y / Y⭐️ 5 (21)
Orchidea - 2 rooms, kitchen, bath, 20’ metro Duomo

No image available

€36,057
€108
89%
212€51❌❌❌Y / Y⭐️ 4.8 (99)
Kibilù - Via Inganni

No image available

€17,891
€86
50%
212€122❌❌❌Y / Y⭐️ 4.2 (8)
Sunshine Holiday Apartment - 80 mq Modern Home

No image available

€59,270
€201
79%
222€46❌❌❌Y / Y⭐️ 4.9 (136)
YouHosty - Inganni 74

No image available

€26,149
€103
66%
222€51❌❌❌Y / Y⭐️ 4.2 (17)
Appartamento grazioso a Milano

No image available

€17,261
€101
45%
213€30❌❌❌Y / Y⭐️ 4.8 (33)
Luxury Apartment 100 sqm

No image available

€36,320
€103
94%
221€38❌❌❌Y / Y⭐️ 4.8 (757)
1 minuto dalla fermata metro!

No image available

€29,867
€101
76%
211€61❌❌❌Y / Y⭐️ 4.3 (3)
PrimoPiano - Carlone

No image available

€102,066
€291
95%
222€51❌❌❌Y / Y⭐️ 4.7 (10)
The Precious Apartment Bande Nere

No image available

€110,352
€574
52%
223€87❌❌❌Y / Y⭐️ 5 (23)
YOUHOME MILLELIRE APARTMENT

No image available

€28,733
€81
93%
212€72❌✅❌Y / Y⭐️ 4.8 (23)
Cozy apartment with big terrace in Milan

No image available

€97,505
€278
95%
223€26❌❌❌Y / N⭐️ 5 (1)
La casa di Gabriella

No image available

€64,567
€225
77%
222€72❌❌❌Y / Y⭐️ 5 (9)
bright & charming house near metro and Fiera

No image available

€40,202
€333
33%
223€0❌❌❌Y / Y⭐️ 4.3 (3)
Entire home/apt. in Milan near Fairs and Navigli

No image available

€21,324
€164
35%
211€51❌❌❌Y / Y⭐️ 4.8 (26)
Apartment in Milan close to MM2

No image available

€20,241
€145
38%
223€15❌❌❌Y / Y⭐️ 4.9 (26)
Sister's House in Gambara metro station

No image available

€41,371
€154
72%
213€46❌❌❌Y / Y⭐️ 5 (30)
Luxury apartment with terrace - Forze Armate

No image available

€63,625
€227
73%
221€184❌❌❌Y / Y⭐️ 4.1 (9)
Bright and silent flat in Milan

No image available

€30,714
€195
42%
221€41❌✅❌Y / Y⭐️ 5 (7)
Modern Flat Stadio San Siro Fiera Rho & Milan City

No image available

€19,256
€132
37%
221€56❌❌✅Y / Y⭐️ 4.8 (133)
Very vintage house in Milan

No image available

€9,790
€65
40%
211€41❌❌✅Y / Y⭐️ 4.8 (25)
Art Café Tulipani

No image available

€32,459
€128
67%
222€51❌❌❌Y / Y⭐️ 5 (30)
Appartamento luminoso a Milano

No image available

€49,632
€209
65%
216€15❌❌❌Y / Y⭐️ 4.8 (6)
Ample Apartment with private parking

No image available

€39,987
€112
96%
2130€31❌❌❌Y / Y⭐️ 5 (26)
Trilocale nuovo a SeiMilano

No image available

€27,794
€173
44%
212€0❌❌❌Y / N⭐️ 5 (3)
Luminoso e ampio appartamento

No image available

€117,140
€356
90%
221€0❌❌✅N / Y⭐️ 4.8 (11)
Berna

No image available

€49,108
€160
78%
211€169❌❌❌Y / Y⭐️ 5 (1)
Trilocale M1 Inganni - MaBa Home

No image available

€42,757
€120
97%
212€0❌❌❌Y / Y⭐️ 5 (9)
Esclusivo appartamento con 2 camere da letto

No image available

€45,413
€206
58%
221€62❌❌✅Y / Y⭐️ 5 (4)
Charm in the sky of Milan [15 min Milan Centre]

No image available

€101,520
€370
75%
212€0❌❌❌Y / Y⭐️ 4.8 (17)
Palma House | Duomo a 13min

No image available

€17,848
€119
39%
211€77❌❌❌Y / Y⭐️ 5 (14)
Come a Casa

No image available

€17,422
€76
55%
213€51❌❌❌Y / Y⭐️ 5 (7)

Return Metrics

-247.12% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€11,661-€23,322-€34,984-€46,645-€58,307-€116,614-€349,842
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-€11,661-€23,322-€34,984-€46,645-€58,307-€116,614-€349,842

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-247.12%

Payback Period Days

0

Return on Investment

-247.12%

property-location

Via dei Ciclamini Milano, Lombardia, 20147

2 bed • 2 bath • 4 guests

€37,397

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €168/night at 61% occupancy ($37,396.58). Airbtics projects €179/night at 63% occupancy ($41,241).

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.

€42,881

Avg annual revenue

63%

Avg occupancy rate

€179

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

€45k

€80k

€120k

Sign up to see the data on 40 all comparables

-€11,661

Profit

Revenue

€37,397

Operating Expenses

€13,058

Operating Income

€24,339

Net Effective Rent

€36,000

Profit (Cash Flow)

-€11,661

€4,719

Cash Investment

Renos & Furnishing

€4,624

Setup Costs

€95

Total

€4,719

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-247.12%

Payback Period Days

0