BNBCalc Short Term Rental Investment Analysis 37 Corso Filippo Turati, Torino, Piemonte, 10128

3 bed • 1 bath • 6 guests • $400,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$36,817

Profit (Cash Flow)

-$8,632

Cap Rate

4.6%

Annual Revenue

$36,817

AirDNA projects $160/night at 63% occupancy ($36,816). Airbtics projects $131/night at 55% occupancy ($26,315). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,719	$22,845	$42,165	$70,618
Occupancy	39%	53%	72%	84%
Nightly Rate	$81	$116	$155	$221

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[Luxus393] metro a 50m, Lingotto Fiere, Ospedali	$39,993	$136	77%	3	2	2	$59	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Alloggio Margherita	$31,292	$150	57%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Villa con piscina + ampia Camera indipendente	$71,710	$247	76%	3	3	2	$162	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
Casa d’epoca immersa nel verde	$23,695	$249	26%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
MM Massaua Vintage & Roomy Aptx 6 FREE PARKING	$49,044	$335	40%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 3.7 (10)
Saint Paul Luxury Holiday Home by Alterego	$31,532	$203	38%	3	3	1	$215	✅	❌	❌	Y / Y	⭐️ 5 (8)
MaMAn	$42,869	$221	53%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
L'isola che c'è	$16,763	$71	62%	3	1	3	$38	❌	❌	✅	Y / Y	⭐️ 4.3 (19)
Mary's Apartment - Vicino Pala Alpitour	$34,207	$213	43%	3	2	1	$43	❌	❌	❌	Y / Y	⭐️ 5 (8)
Accogliente,familiare,con piscina !	$10,727	$116	17%	3	3	5	$86	✅	❌	❌	N / N	⭐️ 4.8 (11)
Appartamento Elena	$11,360	$97	32%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
San Luigi Apartment 3.0	$22,050	$76	78%	3	2	1	$33	❌	❌	✅	Y / Y	⭐️ 4.2 (9)
Relaxation among forests and mountains	$29,875	$108	72%	3	2	3	$43	✅	✅	✅	Y / Y	⭐️ 5 (11)
flowered tree	$9,234	$34	72%	3	2	4	$22	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Casa Felicina: A place of well-being, near Turin	$10,769	$77	37%	3	1	1	$38	❌	❌	✅	Y / Y	⭐️ 5 (35)
Appartamento Marisa	$25,453	$114	61%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Villetta Moriondo	$23,540	$96	67%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (46)
Sole, natura e montagna C.I.R. 00131300002	$16,620	$102	44%	3	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Villa indipendente a Orbassano	$26,812	$74	99%	3	2	7	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Cascina Tiziano x5	$11,756	$73	44%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (4)
Relax e quiete tra le montagne C.I.R. 00131300002	$12,090	$102	32%	3	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Cascina Tiziano x5	$11,334	$129	24%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 5 (2)
Splendida Villa , Carignano	$6,954	$38	50%	3	3	3	$0	❌	✅	✅	Y / N	⭐️ 4.2 (6)
Il Ciliegio - Cascina Girba	$47,431	$150	84%	3	2	1	$32	❌	❌	✅	Y / Y	⭐️ 5 (7)
Villa Beatrice 1° piano	$35,723	$160	61%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Ca’Bianca , where you can find your relax!	$14,688	$85	47%	3	2	4	$17	❌	❌	✅	N / Y	⭐️ 4.8 (22)
Appartamento panoramico in montagna-CIR00131300001	$12,173	$55	60%	3	1	1	$11	❌	❌	❌	N / Y	⭐️ 4.3 (65)
Casa Valeria 3Bed/2bathrooms	$64,416	$176	100%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stone House Viù - Location Blue	$22,149	$121	50%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Villetta immersa nel verde della ca	$13,391	$118	31%	3	1	7	$54	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Casa Viù 1.0	$44,696	$142	86%	3	1	2	$0	❌	❌	✅	Y / N	⭐️ 0 (4)

Return Metrics

-8.61% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,632	-$17,264	-$25,896	-$34,529	-$43,161	-$86,323	-$258,969
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,226	$52,205	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$87,297	$95,197	$103,724	$112,907	$122,774	$183,449	$711,935

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.61%

Cap Rate

4.58%

Return on Investment

7.27%

37 Corso Filippo Turati Torino, Piemonte, 10128

3 bed • 1 bath • 6 guests

Purchase Price

$36,817

Annual Revenue

BNBCalc predicts this property will get $131 per night with 55% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 24% of comparables

Seasonality

31 Airbnb Comparables

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

$26,591

Avg annual revenue

55%

Avg occupancy rate

$131

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

$30k

$50k

$75k

-$8,632

Profit

Revenue

$36,817

Operating Expenses

$18,466

Operating Income

$18,350

Mortgage & Taxes

$26,983

Profit (Cash Flow)

-$8,632

$100,250

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,250

Closing Costs

$12,000

Total

$100,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.61%

Cap Rate

4.58%

Return on Investment

7.27%