BNBCalc Short Term Rental Investment Analysis 26 Via Vincenzo Monti, Torino, Piemonte, 10126

2 bed • 1 bath • 6 guests • €155,000

BNB

Calc

Annual Revenue

€30,641

Profit (Cash Flow)

€8,891

Cap Rate

11.1%

Annual Revenue

€30,641

AirDNA projects €95/night at 61% occupancy ($21,143). Airbtics projects €129/night at 65% occupancy ($30,640). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, €129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,154	€28,051	€43,499	€63,249
Occupancy	54%	66%	79%	88%
Nightly Rate	€85	€114	€147	€193

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Forneris-Splendido appartamento in stile newyorchese vicino al Valentino	€46,732	€149	84%	2	2	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (469)
[DANTE-NIZZA] Spacious Apt 4 mins from Metro, A/C	€33,808	€123	74%	2	2	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (106)
Casa Valentino \| Premium Apartment	€38,600	€130	79%	2	2	1	€51	❌	❌	✅	Y / Y	⭐️ 4.7 (117)
Two bedroom apartment with private parking	€54,256	€162	91%	2	2	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (4)
CASA ZARA	€43,862	€272	44%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Dante 41	€16,679	€72	61%	2	2	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
City center Torino/ Centro Storico Torino	€23,900	€96	68%	2	2	2	€41	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Baretti House Con Parcheggio Soggiorno Perfetto	€36,817	€101	100%	2	2	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (170)
Appartamento centrale con vista	€37,165	€146	69%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Lovely flat, perfect location	€25,234	€110	62%	2	2	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (258)
Wonderful Italy \| S. Salvario Family Apartment	€44,730	€151	79%	2	2	1	€68	❌	❌	✅	Y / Y	⭐️ 4.4 (13)
NEW! Apt x6 between Porta Nuova and Valentino Park	€22,025	€65	88%	2	2	1	€66	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Wonderful Italy \| Torino 3.0 sulla via del treno	€31,336	€140	60%	2	2	1	€62	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Nizza170	€20,073	€87	62%	2	2	2	€51	❌	❌	❌	Y / Y	⭐️ 5 (168)
Molinette Apartment, near Center, Valentino Park,	€23,999	€100	65%	2	2	1	€15	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Central nice-three-room apartment with 2 bathrooms	€20,856	€163	34%	2	2	2	€71	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Appartamento centro Torino	€16,531	€76	57%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Eleganza rassicurante, uno stile fuori dal tempo.	€10,898	€65	43%	2	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.8 (265)
Sul cielo di Torino! (Con posto auto privato)	€33,173	€139	65%	2	2	4	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
GardenPalace Home\|Life in centro	€54,462	€465	32%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 5 (19)
Casa in centro, tra locali, ristorante e parco	€31,899	€227	37%	2	1	4	€30	❌	❌	❌	Y / Y	⭐️ 0 (0)
Andrea's House	€8,315	€54	42%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.8 (176)
Trilocale presso Ospedale e Metro Carducci 6 posti	€26,451	€96	72%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Wonderful Italy \| La Casa di Vitto	€34,321	€132	69%	2	1	1	€56	❌	❌	✅	Y / Y	⭐️ 5 (3)
Porta Nuova Apt x 4 Comfort & Chic	€47,614	€184	69%	2	1	1	€56	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Panoramico appartamento in stabile d'epoca con vista sulla collina torinese	€32,276	€115	76%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (290)
Loft 9092	€24,444	€83	78%	2	2	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (54)
Full apt x 4 Carducci Home near Subway	€23,817	€75	85%	2	1	1	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
The Tower of Gaia Chiara - Loft	€30,850	€134	62%	2	2	1	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Casa Dante - moderno, confortevole e comodissimo!	€20,697	€91	61%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Le Petit Relais	€40,709	€114	96%	2	1	1	€46	❌	❌	✅	Y / Y	⭐️ 4.8 (128)
Turati Flat - Porta Nuova staton	€25,242	€192	33%	2	2	2	€71	❌	❌	❌	Y / Y	⭐️ 5 (8)
Lombroso15	€25,772	€88	79%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Appartamento Zona Valentino	€33,397	€201	43%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Maison Anselmo - San Salvario	€20,199	€82	65%	2	1	1	€71	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Baretti apartment, trilocale nuovo ed accogliente	€22,661	€62	93%	2	1	2	€66	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Casa Bramante: tra Inalpi Arena e Centro Città!	€28,134	€95	81%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Casa 1881	€25,536	€147	46%	2	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Sunny and quiet apartment, central	€22,171	€69	86%	2	1	2	€23	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
Appartamento zona lingotto, vicino ospedali	€21,201	€115	45%	2	1	1	€62	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

22.17% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€8,891	€17,782	€26,674	€35,565	€44,457	€88,914	€266,742
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€2,183	€4,456	€6,821	€9,283	€11,845	€26,307	€123,999
Down Payment	€31,000	€31,000	€31,000	€31,000	€31,000	€31,000	€31,000
Property Appreciation	€4,650	€9,439	€14,372	€19,453	€24,687	€53,307	€221,225
Total Return	€46,725	€62,678	€78,868	€95,302	€111,989	€199,529	€642,968

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.17%

Cap Rate

11.06%

Return on Investment

39.21%

26 Via Vincenzo Monti Torino, Piemonte, 10126

2 bed • 1 bath • 6 guests

Purchase Price

€30,641

Annual Revenue

BNBCalc predicts this property will get $129 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

€27,789

Avg annual revenue

65%

Avg occupancy rate

€126

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

€20k

€40k

€55k

€8,891

Profit

Revenue

€30,641

Operating Expenses

€13,483

Operating Income

€17,158

Mortgage & Taxes

€8,266

Profit (Cash Flow)

€8,891

€40,099

Cash Investment

Down Payment

€31,000

Renos & Furnishing

€4,449

Closing Costs

€4,650

Total

€40,099

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.17%

Cap Rate

11.06%

Return on Investment

39.21%