BNBCalc Short Term Rental Investment Analysis 52 C.so Vittorio Emanuele II, Torino, Piemonte, 10123

1 bed • 1.5 bath • 4 guests • $100

BNB

Calc

Annual Revenue

$25,330

Profit (Cash Flow)

$11,882

Cap Rate

11887.4%

Annual Revenue

$25,330

AirDNA projects $94/night at 62% occupancy ($21,286). Airbtics projects $95/night at 73% occupancy ($25,329). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $95 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,798	$24,229	$37,888	$53,802
Occupancy	63%	74%	86%	95%
Nightly Rate	$63	$88	$118	$152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bilocale nel cuore di Torino	$19,182	$86	58%	1	1	1	$22	❌	❌	✅	N / Y	⭐️ 0 (1)
Appartamento per 2 vicino a stazione/centro città	$18,571	$86	59%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (125)
Brand new Apartment in Porta Nuova	$21,634	$129	44%	1	1	1	$22	❌	❌	✅	N / Y	⭐️ 5 (8)
In centro a San Salvario,nel silenzio del cortile!	$20,379	$67	82%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 5 (27)
casa Sole	$11,882	$47	66%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (1)
Starlet - Little Star	$15,791	$45	95%	1	1	3	$16	❌	❌	❌	N / Y	⭐️ 4.5 (370)
Cute tiny bird house in the center	$14,912	$44	92%	1	1	3	$16	❌	❌	❌	N / Y	⭐️ 4.5 (263)
Priotti Apartment	$19,084	$79	66%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 4 (14)
Torino Gem	$48,844	$182	73%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (49)
Bilocale Porta Nuova, a due passi dal centro	$17,619	$72	66%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (104)
La Casa di Maghetta nel centro di Torino	$30,557	$103	80%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (422)
Mansarda Lagrange	$31,303	$92	92%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (121)
Mansarda Luxury Carlo Felice	$27,454	$99	75%	1	1	1	$5	❌	❌	✅	N / N	⭐️ 4.5 (13)
Romantic \| Central \| Amazing Views	$23,949	$68	94%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (313)
San Pio (big Jacuzzi, new, modern, centre)	$43,145	$118	98%	1	1	1	$22	❌	✅	✅	Y / Y	⭐️ 5 (162)
Casa16: cozy brand new central flat	$22,788	$112	53%	1	1	2	$32	❌	❌	❌	N / Y	⭐️ 5 (8)
Fascino di Torino Centro e Porta Nuova sotto casa	$18,828	$54	94%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (210)
Monolocale centralissimo in posizione strategica	$13,593	$53	68%	1	1	2	$36	❌	❌	❌	Y / Y	⭐️ 4.5 (218)
Centralissima mansarda nuova free Wifi	$31,102	$95	88%	1	1	2	$33	❌	❌	✅	Y / Y	⭐️ 5 (7)
Luminoso e nel cuore di Torino	$21,558	$59	98%	1	1	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (620)
Attic Turin Center.	$15,423	$43	98%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (589)
LuxRent Loft Lagrange Sauna Gym	$37,755	$127	79%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 5 (74)
The Attic	$26,887	$129	56%	1	1	1	$11	❌	❌	❌	Y / Y	⭐️ 5 (70)
L’Ambasciata Apartment Turin Center	$25,673	$100	69%	1	1	2	$38	❌	❌	✅	Y / Y	⭐️ 5 (48)
Elegante appartamento nel cuore di Torino	$23,720	$168	38%	1	1	2	$32	❌	✅	❌	Y / Y	⭐️ 5 (9)
Elegantissima Torino	$37,061	$118	85%	1	1	31	$22	❌	❌	❌	Y / Y	⭐️ 0 (2)
A casa di Leo	$19,487	$60	86%	1	1	2	$29	❌	❌	❌	Y / Y	⭐️ 5 (33)
San Salvario White Flat	$22,348	$141	41%	1	1	2	$32	❌	❌	❌	N / Y	⭐️ 4.6 (6)
Suite Lagrange85	$30,883	$151	54%	1	1	7	$43	❌	❌	✅	Y / Y	⭐️ 5 (44)
Lagrange 34	$41,183	$118	95%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 5 (71)
Casa Galliari - San Salvario	$19,711	$80	67%	1	1	3	$11	❌	❌	❌	Y / Y	⭐️ 5 (42)
Apartments Chic Torino Centro	$45,047	$181	68%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (6)
La Stanza di Yang - calming haven-like space	$12,306	$61	53%	1	1	2	$26	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
in piazzetta, inside courtyard, private deck	$28,689	$90	86%	1	1	6	$33	❌	❌	❌	Y / Y	⭐️ 5 (40)
Little Paris	$20,144	$107	49%	1	1	4	$43	❌	❌	❌	Y / Y	⭐️ 5 (114)
Wonderful Italy \| Casa di Giò in San Salvario	$21,343	$86	65%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Taurinorum: Apartment Marte	$43,397	$167	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
La casa gentile	$25,623	$83	82%	1	1	1	$33	❌	❌	❌	N / N	⭐️ 4.5 (73)
Porta Nuova APT x4 - City View	$20,934	$64	83%	1	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4 (25)
Little boat	$13,426	$45	81%	1	1	5	$16	❌	❌	❌	N / Y	⭐️ 4.5 (86)

Return Metrics

359.51% 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)	$11,882	$23,764	$35,646	$47,528	$59,410	$118,820	$356,462
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79	$79	$79	$79	$79	$79	$79
Down Payment	$20	$20	$20	$20	$20	$20	$20
Property Appreciation	$3	$6	$9	$12	$15	$34	$142
Total Return	$11,985	$23,870	$35,755	$47,640	$59,526	$118,955	$356,704

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

359.51%

Cap Rate

11,887.4%

Return on Investment

359.65%

52 C.so Vittorio Emanuele II Torino, Piemonte, 10123

1 bed • 1.5 bath • 4 guests

Purchase Price

107329

Airbnb Investor Score

$11,882

Annual Profit

11887.4%

Cap Rate

359.5%

Cash on Cash

$25,330

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $94/night at 62% occupancy.Projected nightly rate is $95/night at 73% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$25,080

Avg annual revenue

73%

Avg occupancy rate

$95

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

$25k

$35k

$50k

$11,882

Profit

Revenue

$25,330

Operating Expenses

$13,442

Operating Income

$11,887

Mortgage & Taxes

Profit (Cash Flow)

$11,882

$3,305

Cash Investment

Down Payment

$20

Renos & Furnishing

$3,282

Closing Costs

Total

$3,305

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

359.51%

Cap Rate

11,887.4%

Return on Investment

359.65%