BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6 Via Luca della Robbia, Torino, Piemonte, 10141

2 bed • 1 bath • 1 guests • €200,000

BNB

Calc

Annual Revenue

€20,522

Profit (Cash Flow)

-€1,798

Cap Rate

4.4%

Annual Revenue

€20,522

AirDNA projects €105/night at 53% occupancy ($20,313). Airbtics projects €95/night at 59% occupancy ($20,522). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, €95 rate per night.

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

Percentiles25%50%75%90%
Revenue€12,173€19,249€32,062€41,923
Occupancy47%56%72%81%
Nightly Rate€70€92€119€138

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Large and elegant apartment I Cedri Torino

No image available

€22,811
€91
66%
222€66✅❌✅Y / Y⭐️ 5 (11)
Voglio la Luna ampio e luminoso

No image available

€26,954
€102
70%
221€29❌❌❌Y / Y⭐️ 5 (7)
Ana's Place Torino 1 - Ampio & family friendly

No image available

€26,413
€132
54%
222€34❌❌✅Y / Y⭐️ 5 (59)
Ana's Place Torino Exclusive-privacy e discrezione

No image available

€22,314
€81
72%
222€24❌❌✅Y / Y⭐️ 5 (108)
La Casa dei Libri

No image available

€12,756
€79
42%
211€24❌✅❌Y / Y⭐️ 5 (48)
La casa di Lilli

No image available

€19,107
€153
33%
222€48❌❌❌Y / Y⭐️ 5 (15)
Casa Massaua, spacious and well-connected

No image available

€24,677
€90
72%
2131€48❌❌❌Y / Y⭐️ 4.5 (14)
Full Optional apartment with park view

No image available

€25,627
€93
74%
212€28❌❌✅Y / Y⭐️ 5 (38)
Splendido appartamento vicino al cuore di Torino

No image available

€20,393
€77
70%
21.51€19❌❌❌Y / Y⭐️ 5 (182)
IPA2814 House Montecucco*** by Holiday World

No image available

€21,470
€114
48%
222€95❌❌❌Y / Y⭐️ 4 (4)
Amaca nel cuore di Torino

No image available

€14,095
€71
51%
211€14❌❌❌Y / Y⭐️ 4.4 (38)
Ana's Place Torino 7- Family apartment

No image available

€17,370
€69
69%
222€0❌❌✅Y / Y⭐️ 5 (23)
Casa LALLA

No image available

€14,591
€71
56%
213€24❌❌❌N / Y⭐️ 5 (28)
YIN & YANG. 2 camere e metro a 5 minuti a piedi

No image available

€20,123
€73
74%
211€14❌❌❌Y / Y⭐️ 4.3 (47)
Torino relax in style

No image available

€18,455
€91
54%
222€46❌❌❌Y / Y⭐️ 5 (76)
Fidia a pochi passi dalla metro

No image available

€20,042
€101
54%
211€0❌❌❌Y / Y⭐️ 4.5 (36)
La Stellata by Apartments To Art

No image available

€33,833
€131
67%
211€80❌❌❌Y / Y⭐️ 5 (3)
Ampio Appartamento sul Parco

No image available

€30,322
€108
75%
212€28❌❌❌Y / Y⭐️ 5 (47)
Officium su piazzetta

No image available

€19,744
€117
46%
212€0❌❌❌Y / Y⭐️ 0 (1)
La Casa di Mario

No image available

€18,045
€56
85%
2131€38❌❌❌Y / Y⭐️ 5 (128)
La Casa sul Parco

No image available

€23,685
€138
46%
212€76❌❌✅Y / Y⭐️ 4.9 (27)
[Loft with terrace]+free park+wi-fi

No image available

€27,701
€171
43%
211€38❌❌✅N / Y⭐️ 3.9 (14)
Attico incantevole con vista

No image available

€21,704
€153
37%
221€28❌❌❌Y / Y⭐️ 5 (9)
Spazio 311

No image available

€21,688
€106
56%
211€0❌❌✅Y / N⭐️ 0 (0)
Large apartment near metro

No image available

€14,055
€57
67%
211€0❌❌❌Y / Y⭐️ 5 (30)
BilocaleLoft piano terra stile minimalista, Torino

No image available

€18,157
€51
97%
212€0❌❌✅Y / Y⭐️ 5 (17)
Residence Peschiera - Street Parking & Metro

No image available

€15,682
€100
43%
211€0❌❌❌Y / Y⭐️ 5 (21)
Lucrece holiday apartment

No image available

€41,969
€130
88%
222€29❌❌✅Y / Y⭐️ 0 (1)
Le tele bianche

No image available

€12,970
€73
48%
222€28❌❌❌Y / Y⭐️ 4.9 (56)
Appartamento Massaua

No image available

€16,491
€62
73%
212€0❌❌❌Y / Y⭐️ 0 (0)
L'olivella di Dax

No image available

€13,474
€64
55%
2131€24❌❌❌N / Y⭐️ 5 (68)
Mansarda con vista su Torino

No image available

€6,903
€52
35%
211€14❌❌✅Y / Y⭐️ 4.6 (27)
"Lovely home" nella magica Torino

No image available

€11,992
€104
31%
212€19❌❌❌Y / Y⭐️ 4.5 (14)
Appartamento vista montagne

No image available

€20,861
€59
96%
212€14❌❌✅Y / Y⭐️ 5 (36)
Il Giardino di Paolo

No image available

€27,956
€125
61%
212€0❌❌❌Y / Y⭐️ 0 (0)
Francia364

No image available

€13,104
€51
70%
215€0❌❌❌Y / Y⭐️ 4.9 (29)
Biama la casa confortevole

No image available

€13,125
€44
81%
217€14❌❌❌Y / Y⭐️ 4.5 (12)
Luminoso Appartamento in zona residenziale Torino

No image available

€17,775
€95
51%
211€0❌❌❌Y / N⭐️ 5 (3)
Panoramic view Apartment

No image available

€34,508
€175
54%
211€0❌❌❌Y / N⭐️ 0 (1)

Return Metrics

-3.58% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€1,797-€3,595-€5,393-€7,191-€8,989-€17,978-€53,935
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€159,999€159,999€159,999€159,999€159,999€159,999€159,999
Down Payment€40,000€40,000€40,000€40,000€40,000€40,000€40,000
Property Appreciation€6,000€12,180€18,545€25,101€31,854€68,783€285,452
Total Return€204,202€208,584€213,151€217,910€222,865€250,804€431,516

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.58%

Cap Rate

4.43%

Return on Investment

14%

property-location

6 Via Luca della Robbia Torino, Piemonte, 10141

2 bed • 1 bath • 1 guests

-4

Airbnb Investor Score

-€1,797

Annual Profit

4.4%

Cap Rate

-3.6%

Cash on Cash

€20,522

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects €105/night at 53% occupancy ($20,313.09). Airbtics projects €95/night at 59% occupancy ($20,522).

Top 46% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€20,301

Avg annual revenue

59%

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

€5k

€20k

€30k

€45k

Sign up to see the data on 40 all comparables

-€1,798

Profit

Revenue

€20,522

Operating Expenses

€11,654

Operating Income

€8,869

Mortgage & Taxes

€10,666

Profit (Cash Flow)

-€1,798

€50,134

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€4,134

Closing Costs

€6,000

Total

€50,134

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.58%

Cap Rate

4.43%

Profit (Cummulative)

-€1,798

€160,000

€4,134

€6,000

€0

Total Gain

€7,020