BNBCalc Short Term Rental Investment Analysis 36 Via Giulio Biglieri, Torino, Piemonte, 10126

1 bed • 1 bath • 4 guests • $135,000

BNB

Calc

Report by:

laurabianco@alice.it

Annual Revenue

$20,275

Profit (Cash Flow)

$6,376

Cap Rate

5.5%

Annual Revenue

$20,275

AirDNA projects $78/night at 55% occupancy ($15,668). Airbtics projects $91/night at 61% occupancy ($20,274). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, $91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,045	$17,399	$26,764	$40,880
Occupancy	53%	61%	70%	80%
Nightly Rate	$66	$76	$102	$135

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Biglieri per coppie, trasferte e turismo	$16,675	$68	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Appartamento New: Lingotto	$23,019	$76	82%	1	1	1	$5	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
La Perla	$16,033	$74	58%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (68)
Lingotto's House [Bilocale Zona Ospedali e Fiere]	$29,113	$88	89%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (125)
Il Ginepro	$13,117	$65	54%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (62)
Casa Oval Lingotto Cozy Apt	$15,822	$56	70%	1	1	1	$59	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
il Cortiletto	$18,011	$78	61%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Lingotto Bijoux Apartment	$21,060	$96	56%	1	1	2	$65	❌	❌	✅	Y / N	⭐️ 5 (1)
APPARTAMENTO LINGOTTO	$19,584	$66	72%	1	1	2	$98	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
CASA MAGI': graziosa e comoda!	$11,776	$74	41%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Vintage Apartment in the nodal point of Turin	$10,749	$52	56%	1	1	1	$6	❌	❌	❌	Y / Y	⭐️ 4.9 (349)
LINGOTTO HOME	$24,295	$125	50%	1	1	2	$163	❌	❌	❌	Y / Y	⭐️ 4.3 (21)
Appartamento Torino	$15,811	$108	40%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Casa Richelmy - elegante casa nel centro di Torino	$14,171	$121	32%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Wonderful Italy \| Lingotto Apartment with a view	$16,885	$67	66%	1	1	1	$48	❌	❌	❌	N / Y	⭐️ 4.1 (12)
Wonderful Italy \| Modern Apartment near Lingotto	$19,008	$78	65%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Appartamento zona Ospedali-Lingotto	$22,220	$90	66%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (10)
Casa Lingotto & Palavela	$13,524	$66	55%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Fior di Loto Suite - Lingotto.	$25,420	$90	75%	1	1	1	$33	❌	❌	✅	N / Y	⭐️ 4.8 (8)
CasaMargaux modern flat at Lingotto	$16,735	$84	51%	1	1	2	$97	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Ideale per vacanza famiglia per lavoro da remoto	$14,567	$62	61%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (150)
Rosso Gallery	$11,836	$51	62%	1	1	3	$27	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Casa Gegè Lingotto	$44,176	$170	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Lingotto Loft	$21,551	$92	64%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Myhouse Inn Suite Lingotto - Affitti Brevi Italia	$29,976	$126	65%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Millefonti House Lingotto	$28,241	$76	98%	1	1	2	$27	❌	❌	✅	N / Y	⭐️ 5 (9)
CasaColore zona Lingotto/Ospedali	$10,672	$54	54%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.8 (42)
LONG STAY VIA GENOVA 1P DX	$13,066	$50	67%	1	1	2	$108	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Sole & Luna camera matrimoniale	$22,225	$132	46%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (3)
Mimi's House	$29,572	$101	80%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Ottolink Lingotto	$33,993	$172	54%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Monolocale ristritturato Lingotto e metro	$12,561	$66	52%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Appartamento Cactus	$17,150	$66	71%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
ElleroHouse	$44,192	$266	45%	1	1	1	$27	❌	❌	❌	Y / N	⭐️ 5 (1)
Casa Lingotto Fiere Metro	$27,516	$179	42%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Golden House Super View on Turin	$12,840	$121	29%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 1 (1)
LONG STAY VIA GENOVA 2P SX	$11,070	$54	56%	1	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (3)
La palazzina 1 piano SX	$20,904	$55	100%	1	1	2	$129	❌	❌	❌	Y / Y	⭐️ 4 (1)
palazzina Lingotto/ospedali 2dx	$19,728	$70	77%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
CasettaSissy in zona ospedali-Metro a due passi!	$18,954	$74	70%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (3)

Return Metrics

18.62% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,375	$12,751	$19,127	$25,503	$31,879	$63,759	$191,279
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$107,999	$107,999	$107,999	$107,999	$107,999	$107,999	$107,999
Down Payment	$27,000	$27,000	$27,000	$27,000	$27,000	$27,000	$27,000
Property Appreciation	$4,050	$8,221	$12,518	$16,943	$21,502	$46,428	$192,680
Total Return	$145,425	$155,973	$166,646	$177,447	$188,381	$245,188	$518,959

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.62%

Cap Rate

5.47%

Return on Investment

36%

36 Via Giulio Biglieri Torino, Piemonte, 10126

1 bed • 1 bath • 4 guests

Purchase Price

Inquire about this property

Contact

$20,275

Annual Revenue

BNBCalc predicts this property will get $91 per night with 61% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$20,195

Avg annual revenue

61%

Avg occupancy rate

$91

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

$35k

$45k

$6,376

Profit

Revenue

$20,275

Operating Expenses

$12,886

Operating Income

$7,388

Mortgage & Taxes

$1,013

Profit (Cash Flow)

$6,376

$34,238

Cash Investment

Down Payment

$27,000

Renos & Furnishing

$3,188

Closing Costs

$4,050

Total

$34,238

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.62%

Cap Rate

5.47%

Return on Investment

36%