BNBCalc Short Term Rental Investment Analysis 164 Corso Regina Margherita, Torino, Piemonte, 10152

1 bed • 1 bath • 4 guests • $50,000

BNB

Calc

Annual Revenue

$20,369

Profit (Cash Flow)

$7,097

Cap Rate

14.9%

Annual Revenue

$20,369

AirDNA projects $93/night at 56% occupancy ($19,021). Airbtics projects $89/night at 64% occupancy ($20,804). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,026	$22,571	$30,561	$44,416
Occupancy	48%	67%	74%	91%
Nightly Rate	$67	$90	$110	$130

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Domus Chiara	$21,428	$128	45%	1	2	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (15)
Loft in zona Torino centro	$30,179	$115	69%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Centralissimo nel cuore del quadrilatero di Torino	$9,917	$61	42%	1	1	2	$54	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
NEW OPEN SPACE IN THE CITY CENTRE / NETFLIX	$15,213	$54	76%	1	1	1	$16	❌	❌	❌	N / Y	⭐️ 4.8 (115)
MANSARDA IGNAZIO - CENTRO	$10,632	$43	58%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Splendido Bilocale nel centro di Torino	$17,599	$50	91%	1	1	2	$43	❌	❌	✅	N / Y	⭐️ 4.4 (145)
Bilocale nel cuore del Quadrilatero Romano	$17,760	$75	63%	1	1	2	$31	❌	❌	❌	Y / Y	⭐️ 5 (81)
Intero appartamento Rondo	$21,154	$68	85%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (50)
La mansarda di Mari	$21,613	$78	72%	1	1	2	$27	❌	❌	✅	N / Y	⭐️ 4.9 (198)
Wonderful Italy \| Appartmento al Quadrilatero	$34,245	$127	72%	1	1	1	$43	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
La Tana di Lisa	$21,743	$91	63%	1	1	2	$54	❌	❌	❌	N / Y	⭐️ 4.9 (14)
Appartamento esclusivo in centro Suite27 SARA	$16,487	$44	99%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (618)
[Abstract house] Design home in center of Turin	$37,080	$144	69%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Housing Giulia - Studio Apartment 2/4	$22,864	$138	43%	1	1	1	$43	❌	❌	✅	N / Y	⭐️ 5 (2)
Housing Giulia - One bedroom apartment	$32,440	$127	68%	1	1	1	$43	❌	❌	✅	N / Y	⭐️ 0 (0)
TO-Housing, per visitare Torino...	$40,944	$134	82%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (14)
Elegant and cozy apartment in historic downtown	$22,502	$92	66%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (86)
Silenzioso appartamento in centro	$11,750	$64	48%	1	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (37)
Quiet and independent in the historic center	$15,127	$109	34%	1	1	2	$129	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
La Consolata - panoramic penthouse - downtown	$33,516	$128	70%	1	1	2	$86	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Un Soffice Nido nel Cuore di Torino	$19,142	$94	54%	1	1	1	$31	❌	❌	✅	Y / Y	⭐️ 5 (232)
Apartment 3 minutes walk from Turin city center	$18,787	$103	48%	1	1	1	$22	❌	❌	✅	Y / Y	⭐️ 4.3 (92)
Studio04! - Long term and Business Studio	$18,427	$81	61%	1	1	1	$32	❌	❌	❌	Y / Y	⭐️ 5 (41)
ZetaHomeCTT - Apartment next to Porta Susa	$11,898	$69	46%	1	1	1	$11	❌	❌	✅	N / Y	⭐️ 4.4 (60)
A ca d' Amis \| Maison Mara	$15,858	$130	32%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Regina 144 - now with A/C	$19,954	$94	58%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (69)
Santa Chiara Apartments	$27,464	$82	89%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 0 (0)
Attic in the center of Turin	$15,514	$61	68%	1	1	3	$32	❌	❌	✅	Y / Y	⭐️ 5 (95)
“Il nido” sopra i tetti di Torino	$13,615	$40	93%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.9 (58)
Vintage Rondò [Quadrilatero]	$38,206	$143	73%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Exclusive {Quadrilatero} Rondò della forca	$22,714	$107	58%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Bilocale due passi dal centro, "banlieue" torinese	$14,311	$39	99%	1	1	5	$22	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
Torino Centro \| Chiara Loft	$27,084	$100	74%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 2.6 (5)
[Quadrilatero] Moderno Loft in centro x4 - Wi-Fi	$20,496	$80	70%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (14)
Studio Loft 164 Torino centro	$22,751	$84	74%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (49)
Gemma del cuore di Torino	$16,376	$96	45%	1	1	1	$38	❌	❌	✅	Y / Y	⭐️ 0 (0)
ZetaHomeCTT2 - Apartment near Rondò della Forca	$11,610	$72	43%	1	1	1	$11	❌	❌	❌	Y / Y	⭐️ 4.2 (13)
{Quadrilatero} Bicerin 164	$19,193	$92	57%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
bilocale in palazzo nobiliare del '700	$21,516	$61	94%	1	1	7	$51	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Wonderful Italy \| Modern Apartment with Balcony	$13,355	$89	41%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

12.97% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,097	$14,194	$21,292	$28,389	$35,487	$70,974	$212,922
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$1,500	$3,045	$4,636	$6,275	$7,963	$17,195	$71,363
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.97%

Cap Rate

14.94%

Return on Investment

15.72%

164 Corso Regina Margherita Torino, Piemonte, 10152

1 bed • 1 bath • 4 guests

Purchase Price

$20,369

Annual Revenue

BNBCalc predicts this property will get $89 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$20,735

Avg annual revenue

64%

Avg occupancy rate

$89

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

$20k

$30k

$40k

$7,097

Profit

Revenue

$20,369

Operating Expenses

$12,897

Operating Income

$7,472

Mortgage & Taxes

$375

Profit (Cash Flow)

$7,097

$53,188

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$3,188

Total

$53,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.97%

Cap Rate

14.94%

Return on Investment

15.72%