BNBCalc Short Term Rental Rental Arbitrage Analysis Via Courmayeur, Torino, Piemonte, 10155

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$14,405

Profit (Cash Flow)

-$32,611

Cash on Cash Return

-991.8%

Annual Revenue

$14,405

AirDNA projects $68/night at 58% occupancy ($14,405). Airbtics projects $59/night at 62% occupancy ($13,360). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $68 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,738	$13,685	$19,438	$26,393
Occupancy	44%	63%	76%	90%
Nightly Rate	$47	$58	$68	$78

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Intero appartamento per coppie - Loft18	$9,678	$62	42%	1	2	1	$18	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Monolocale Indipendente GR7 _ Mini Loft / Torino /	$11,842	$44	68%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Tocchi di colore nel cuore di Barriera	$5,382	$24	58%	1	1	4	$22	❌	❌	✅	Y / Y	⭐️ 4.7 (65)
ELEGANT HOUSE	$13,053	$44	76%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Torino (quasi in) centro	$13,418	$51	70%	1	1	2	$27	❌	❌	✅	Y / Y	⭐️ 4.9 (197)
........a due passi dal centro	$7,634	$61	33%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Wonderful Italy \| Docks Art	$15,276	$54	73%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
8th century apartment	$10,673	$79	35%	1	1	1	$27	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Casa di Marzio - zona Aurora	$23,076	$122	49%	1	2	1	$33	❌	❌	❌	Y / N	⭐️ 5 (11)
Accogliente Appartamento in Zona Aurora	$9,116	$54	43%	1	1	2	$22	❌	❌	✅	Y / Y	⭐️ 4.3 (4)
Appartamento Solare Per Una Coppia incantevole	$11,405	$82	38%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
La casa della Mole	$8,075	$58	36%	1	1	1	$27	❌	❌	✅	N / Y	⭐️ 4.5 (80)
A casa tua: incantevole bilocale	$10,666	$54	52%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Casa Ansaldi 1884 • Close to the Midtown	$21,108	$61	91%	1	1	1	$27	❌	❌	✅	N / Y	⭐️ 5 (110)
casaMOmòb	$8,270	$27	73%	1	1	1	$32	❌	❌	❌	N / Y	⭐️ 4.5 (132)
Casa Balon: elegante bilocale!	$16,910	$68	65%	1	1	3	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Casa Valprato	$13,743	$42	84%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Accogliente Bilocale moderno	$10,509	$39	70%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Confortevole bilocale	$11,913	$42	75%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.3 (25)
Bilocale Luminoso	$11,170	$74	41%	1	1	2	$11	❌	❌	✅	Y / Y	⭐️ 4.5 (56)
Appartamento in barriera di Milano	$15,156	$44	92%	1	1	3	$11	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Tina house, 15 minutes from the center and airport	$10,434	$68	40%	1	1	1	$43	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Intero appartamento per coppie vicino al centro	$9,504	$53	49%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (20)
Bilocale con terrazzo e giardino privato	$27,994	$76	100%	1	1	2	$22	❌	❌	✅	N / Y	⭐️ 4.9 (17)
DESIGN APT X6! Torino-Dora & Porta Palazzo!	$12,054	$60	50%	1	1	2	$59	❌	❌	❌	Y / Y	⭐️ 4.4 (29)
Casetta di Nonna Pia	$15,120	$51	80%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4 (7)
Casa Teresa	$22,399	$68	90%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Appartamento Belmonte vicino al fiume Dora	$12,503	$61	56%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 2 (1)
Chic One-Bedroom - Discover Turin with Style!	$24,883	$105	62%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 4.8 (50)
Casa di Dea	$10,276	$73	37%	1	1	1	$11	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Appartamento degli artisti	$12,379	$38	89%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (62)
Splendido bilocale a due passi dal centro.	$15,429	$58	72%	1	1	3	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Appartamento pieno di storia in zona comoda Torino	$12,755	$45	76%	1	1	2	$11	❌	❌	❌	Y / N	⭐️ 4.6 (17)
Green Hut/2Km P.zza Castello/Vicino Centro	$13,702	$48	78%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Alloggio vicino al centro Color	$11,365	$69	45%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 3 (1)
Banfito's Apartment	$11,010	$51	59%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Giulio Cesare - apartment	$22,326	$61	100%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Don Chisciotte - Appartamento Torino	$17,039	$78	56%	1	1	1	$33	❌	❌	✅	N / N	⭐️ 4.7 (6)
Amaranta, indipendente bilocale nel borgo storico	$18,520	$59	85%	1	1	2	$22	❌	❌	✅	N / Y	⭐️ 4.6 (25)

Return Metrics

-991.82% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$32,611	-$65,222	-$97,834	-$130,445	-$163,056	-$326,113	-$978,340
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$32,611	-$65,222	-$97,834	-$130,445	-$163,056	-$326,113	-$978,340

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-991.82%

Payback Period Days

Return on Investment

-991.82%

Via Courmayeur Torino, Piemonte, 10155

1 bed • 1 bath • 4 guests

Monthly Rent

$14,405

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $68/night at 58% occupancy.Projected nightly rate is $59/night at 62% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$13,575

Avg annual revenue

62%

Avg occupancy rate

$59

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

$10k

$20k

$30k

-$32,611

Profit

Revenue

$14,405

Operating Expenses

$11,017

Operating Income

$3,389

Net Effective Rent

$36,000

Profit (Cash Flow)

-$32,611

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-991.82%

Payback Period Days