BNBCalc Short Term Rental Investment Analysis Via Lamarmora, 148, Grugliasco, Metropolitan City of Turin, Italy

1 bed • 1 bath • 4 guests • €80,000

BNB

Calc

Annual Revenue

€17,615

Profit (Cash Flow)

€2,952

Cap Rate

7.8%

Annual Revenue

€17,615

AirDNA projects €56/night at 69% occupancy ($14,024). Airbtics projects €74/night at 65% occupancy ($17,615). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, €74 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,790	€18,063	€23,904	€36,574
Occupancy	54%	69%	78%	85%
Nightly Rate	€58	€70	€81	€115

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Thany bilocal 65m2	€19,164	€67	78%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (220)
Casa da mamma Glo	€18,085	€54	89%	1	1	2	€19	❌	❌	❌	N / Y	⭐️ 5 (57)
Casa Irene a Collegno Appartamento Indipendente	€11,606	€70	44%	1	1	2	€14	❌	❌	❌	Y / Y	⭐️ 5 (23)
Tranquillo e comodo ai servizi e università	€27,673	€95	80%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
La casa di Anna	€18,987	€71	71%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (21)
Elegante appartamento in Torino prima cintura	€17,988	€95	52%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Myhouse Inn Marche - Affitti Brevi Italia	€47,187	€157	82%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Smart Home Centro Storico	€13,966	€53	72%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (28)
Myhouse Inn Suite Paradiso - Affitti Brevi Italia	€44,485	€141	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (5)
Metro Apartment	€12,523	€57	57%	1	1	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (52)
Smart Home Certosa, Camera Indipentente	€11,057	€53	57%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (44)
Grandparents' house - Metro and Juventus Stadium	€11,936	€63	50%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Secret Garden appartment	€14,399	€116	34%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Boutique Apartment in Collegno	€17,345	€59	79%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (30)
Smart Home Certosa 2, Camera indipendente	€10,138	€49	56%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (77)
Smart Home Certosa 3, Camera indipendente	€11,063	€52	58%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (58)
[Metropolitana] WiFi A/C Free Parking	€17,622	€68	67%	1	1	1	€38	❌	❌	✅	Y / Y	⭐️ 5 (31)
Myhouse Inn Fermata Paradiso - Affitti Brevi Ital	€22,689	€78	76%	1	1	1	€48	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Metro Massaua	€10,254	€72	36%	1	1	1	€29	❌	❌	❌	Y / N	⭐️ 0 (0)
Elegant and charming apartment	€19,464	€61	85%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 5 (57)
Casa relax	€18,155	€92	54%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Casa Lagarina	€26,701	€95	75%	1	1	2	€19	❌	❌	❌	Y / Y	⭐️ 5 (5)
GRU HOUSE - 60M2 di Comfort it001120C2DIDK5IPK	€15,712	€79	54%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (115)
Casa Chanoux - CIR00127200993	€13,900	€81	45%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Torino, bilocale moderno, metro, parcheggio	€26,079	€120	57%	1	1	2	€29	❌	❌	❌	Y / Y	⭐️ 5 (44)
Appartamento Collegno - metro	€16,682	€53	86%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (16)
A Casa di Katia	€18,722	€59	85%	1	1	2	€10	❌	❌	✅	Y / Y	⭐️ 5 (23)
Monolocale nuovo vicino Metro	€10,846	€76	37%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 0 (2)
Myhouse Inn Paradiso - Affitti Brevi Italia	€31,521	€115	75%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Appartamento accogliente e comodo ai servizi.	€11,057	€40	76%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Loft Grand Turin	€12,780	€57	60%	1	1	2	€14	❌	❌	❌	N / Y	⭐️ 4.3 (15)
Appartamento indipendente 10 minuti dalla metro	€14,354	€66	59%	1	1	1	€8	❌	❌	✅	Y / Y	⭐️ 5 (14)
The Skyline Collegno	€9,854	€66	40%	1	1	2	€19	❌	❌	✅	Y / Y	⭐️ 5 (17)
appartamento pressi fermata Metro Marche	€12,228	€42	71%	1	1	3	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Villetta con terrazza	€18,246	€60	83%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (39)
MetroNear 5 letti TrilocaleCucinaBalconi	€16,090	€70	63%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Casa Adele	€24,829	€71	96%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (6)
200 m from the station, Sky apartment	€11,943	€75	42%	1	1	1	€27	❌	❌	❌	Y / N	⭐️ 4 (3)
Il Cactus	€20,147	€72	76%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (30)
A casa di Fede CIN IT001272C2Y5 TSEPRv	€22,307	€81	75%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (36)

Return Metrics

104.82% 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)	€2,951	€5,903	€8,855	€11,807	€14,758	€29,517	€88,553
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€2,400	€4,872	€7,418	€10,040	€12,741	€27,513	€114,180
Total Return	€85,351	€90,775	€96,273	€101,847	€107,500	€137,031	€282,734

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

104.82%

Cap Rate

7.83%

Return on Investment

265.61%

148 Via Lamarmora Grugliasco, Piemonte, 10095

1 bed • 1 bath • 4 guests

Purchase Price

327

Airbnb Investor Score

€2,951

Annual Profit

7.8%

Cap Rate

104.8%

Cash on Cash

€17,615

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €56/night at 69% occupancy ($14,024.29). Airbtics projects €81/night at 65% occupancy ($17,615).

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.

€18,244

Avg annual revenue

65%

Avg occupancy rate

€75

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

€50k

€2,952

Profit

Revenue

€17,615

Operating Expenses

€11,350

Operating Income

€6,265

Mortgage & Taxes

€3,313

Profit (Cash Flow)

€2,952

€2,816

Cash Investment

Down Payment

€0

Renos & Furnishing

€2,816

Closing Costs

€0

Total

€2,816

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

104.82%

Cap Rate

7.83%

Return on Investment

265.61%