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 Padre Reginaldo Giuliani, Milano, Metropolitan City of Milan, Italy

2 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€35,396

Profit (Cash Flow)

€5,185

Cash on Cash Return

122.8%

Annual Revenue

€35,396

AirDNA projects €122/night at 54% occupancy ($24,000). Airbtics projects €138/night at 70% occupancy ($35,395). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, €138 rate per night.

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

Percentiles25%50%75%90%
Revenue€25,618€36,211€46,793€60,902
Occupancy63%72%80%89%
Nightly Rate€108€133€154€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
Luxury apartment vicino al Teatro Arcimboldi

No image available

€71,659
€293
66%
21.51€34❌❌✅Y / Y⭐️ 0 (2)
close to Bicocca, cozy base to town

No image available

€40,276
€311
33%
225€67❌❌❌Y / Y⭐️ 0 (0)
Casa da Suite Futura C

No image available

€31,611
€130
62%
211€81❌❌❌Y / Y⭐️ 4 (6)
Casa da Suite Mirabello -Three-room Loft Apartment

No image available

€34,253
€203
43%
221€66❌❌❌Y / Y⭐️ 4.5 (7)
Casa di Vincenzo per 4 persone / 1

No image available

€36,574
€164
60%
213€29❌❌❌N / Y⭐️ 5 (11)
DeHomes - Luxury Penthouse + balcony & Metro

No image available

€43,449
€146
75%
221€86❌❌❌Y / Y⭐️ 4 (19)
The Artist's Garden free parking

No image available

€35,118
€124
76%
212€48❌❌✅Y / Y⭐️ 5 (6)
Casa da Suite Mirabello Three-rooms apart.

No image available

€33,664
€138
63%
211€66❌❌❌Y / Y⭐️ 4 (9)
MM Istria White Apartment

No image available

€27,546
€80
89%
211€80❌❌❌Y / Y⭐️ 4.5 (9)
Casa da Suite Futura A

No image available

€24,332
€138
44%
212€81❌❌✅Y / Y⭐️ 2.5 (6)
Alloggio "La Luna", tra fashion ed affari

No image available

€19,458
€71
73%
212€34❌❌❌Y / Y⭐️ 5 (194)
Comfortable three-room-apartment-Central Station

No image available

€31,772
€118
72%
212€57❌❌❌Y / Y⭐️ 5 (282)
Milano da Me: ampio appartamento 2 camere da letto

No image available

€56,267
€179
85%
211€38❌❌✅Y / Y⭐️ 0 (0)
Emma’s home - super close to metro M5

No image available

€47,507
€203
64%
213€0❌❌❌Y / Y⭐️ 5 (11)
Splendid four-room apartment near the Istria metro

No image available

€25,373
€85
79%
221€57❌❌❌Y / Y⭐️ 4.5 (41)
Casa da Suite Mirabello Trilo comfort con balcone

No image available

€27,408
€154
46%
221€66❌❌❌Y / Y⭐️ 4.8 (4)
La Milano Storica

No image available

€32,796
€115
75%
211€42❌❌❌Y / Y⭐️ 5 (40)
Central Suite with Skyline Terrace: 50m from Metro

No image available

€51,843
€155
89%
221€62❌❌✅Y / Y⭐️ 5 (40)
Wissam's Red Kitchen Apartment

No image available

€30,666
€127
65%
212€52❌❌❌Y / Y⭐️ 4.5 (17)
The Ceramist Place

No image available

€23,840
€110
58%
212€34❌❌❌Y / Y⭐️ 5 (56)
CASA RELAX - Central Station

No image available

€35,982
€133
70%
221€133❌❌❌Y / Y⭐️ 4.5 (31)
[Stazione Centrale] Ariel Gioia135

No image available

€27,608
€99
74%
211€48❌❌❌Y / Y⭐️ 5 (65)
Lussuoso Appartamento nel cuore di Milano

No image available

€17,186
€138
31%
213€34❌❌❌Y / Y⭐️ 5 (9)
Obeliscus Dom Milano

No image available

€36,985
€106
94%
212€36❌❌❌Y / Y⭐️ 5 (108)
Shoft Design - Loft 2 Bedrooms & ensuite Bathrooms

No image available

€34,161
€90
100%
221€69❌❌❌Y / Y⭐️ 5 (231)
Bicocca Terrace 2Bedroom Apartment -Top Collection

No image available

€51,289
€155
87%
221€81❌❌❌Y / Y⭐️ 5 (20)
Design Flat near METRO M1/10 min Duomo/7 people

No image available

€35,199
€134
70%
22.51€48❌❌✅N / Y⭐️ 4.5 (145)
In-Isola

No image available

€40,998
€148
74%
221€29❌❌❌Y / Y⭐️ 5 (73)
Bicocca Experience - 400mt MetroM5 Cà Granda

No image available

€45,855
€146
84%
211€42❌❌❌Y / Y⭐️ 0 (2)
Casa Isella, stylish and relaxing

No image available

€47,630
€160
79%
222€66❌❌❌Y / Y⭐️ 5 (16)
Italianway - Taramelli 60

No image available

€34,626
€112
80%
221€101❌❌❌Y / Y⭐️ 4.5 (9)
Stylish Flat 2 Bedrooms Milano close to Duomo.

No image available

€30,500
€116
69%
211€48❌❌✅N / Y⭐️ 4.5 (107)
2 Bedrooms Apt with Terrace - NoLo area Milan

No image available

€36,684
€138
70%
221€57❌❌❌Y / Y⭐️ 4 (15)
Milano Isola beautiful apartment

No image available

€39,889
€128
84%
221€48❌❌❌Y / Y⭐️ 5 (643)
Intero appartamento a Isola

No image available

€29,462
€99
80%
21.52€38❌❌✅Y / Y⭐️ 5 (14)
Casa da Suite Mirabello Three-rooms apt Queen beds

No image available

€30,058
€163
47%
221€66❌❌❌Y / Y⭐️ 0 (2)
*NUOVO* TRILOCALE 7° ULTIMO PIANO - Bicocca

No image available

€29,497
€95
79%
211€149❌❌✅Y / Y⭐️ 5 (25)
Milan City Life apartment

No image available

€40,335
€150
71%
211€57❌❌✅N / Y⭐️ 3.9 (7)
Istria apartment only 5 min from the Metro station

No image available

€34,146
€101
92%
213€0❌❌❌Y / Y⭐️ 4.5 (204)
NEW! Cherry Quiet Apartment Bicocca Niguarda

No image available

€25,323
€95
71%
214€67❌❌❌Y / Y⭐️ 5 (13)

Return Metrics

122.8% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€5,185€10,370€15,555€20,740€25,925€51,850€155,551
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€5,185€10,370€15,555€20,740€25,925€51,850€155,551

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

122.8%

Payback Period Days

297

Return on Investment

122.8%

property-location

Via Padre Reginaldo Giuliani Milano, Lombardia, 20125

2 bed • 1 bath • 6 guests

€35,396

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €122/night at 54% occupancy ($24,000.81). Airbtics projects €138/night at 70% occupancy ($35,395).

Top 63% of comparables

Top 38% 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.

€35,720

Avg annual revenue

70%

Avg occupancy rate

€138

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

€5,185

Profit

Revenue

€35,396

Operating Expenses

€12,211

Operating Income

€23,185

Net Effective Rent

€18,000

Profit (Cash Flow)

€5,185

€4,222

Cash Investment

Renos & Furnishing

€4,134

Setup Costs

€88

Total

€4,222

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

122.8%

Payback Period Days

297