BNBCalc Short Term Rental Investment Analysis Via Monte Cengio, Torino, Piemonte, 10135

2 bed • 2 bath • 4 guests • €40,000

BNB

Calc

Annual Revenue

€38,545

Profit (Cash Flow)

€21,985

Cap Rate

60.3%

Annual Revenue

€38,545

AirDNA projects €56/night at 60% occupancy ($12,359). Airbtics projects €120/night at 60% occupancy ($26,394). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 80% occupancy rate, €132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,006	€23,059	€39,496	€56,252
Occupancy	46%	58%	80%	87%
Nightly Rate	€70	€106	€132	€172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfortable and quiet apartment in Mirafiori	€13,671	€46	79%	2	1	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (77)
Guest House Jolanda	€21,921	€133	42%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 5 (12)
The Parkview Residence-Oasis close to the Center	€56,839	€516	30%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (39)
Miraflowers home, intera casa	€11,598	€62	51%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (83)
The Artist in Turin-Short walk from city center	€51,172	€262	53%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (88)
Wasi Edy	€18,686	€132	37%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Bellissima Blanca	€12,743	€61	56%	2	1	100	€36	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Urban Jungle Santa Rita [10' Alpitour & Olimpico]	€38,028	€138	72%	2	1	2	€62	❌	❌	✅	Y / Y	⭐️ 5 (38)
Wonderful Italy \| Casa Granata	€30,870	€134	60%	2	1	1	€58	❌	❌	❌	Y / Y	⭐️ 4 (13)
Appartamento di Ele	€12,724	€40	82%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
metro Bengasi- da Nonna Rosina - 3 camere 5 letti	€22,649	€116	49%	2	1	1	€88	❌	❌	❌	Y / Y	⭐️ 5 (26)
Accogliente trilocale	€21,411	€98	60%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (20)
Lingotto Turin apartament	€14,391	€76	48%	2	1	3	€129	❌	❌	❌	Y / Y	⭐️ 4.6 (40)
TOuRin In Wine: appartamento incantevole a Torino.	€33,894	€165	56%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Wonderful Italy\| Family apartment in zona Lingotto	€29,011	€118	64%	2	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Trilocale Inalpi Arena "La Casa di Bertino"	€23,651	€124	52%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Manhattan House	€29,561	€110	73%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (8)
3 Room Ideale x Famiglie e Amici - Beautiful_House	€25,092	€80	83%	2	1	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Santa Rita nice & beautiful apt.	€22,060	€60	98%	2	1	4	€37	❌	❌	❌	Y / N	⭐️ 5 (21)
CASA LUCE: ideale e comodo per concerti e fiere!	€19,009	€61	81%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Appartamento per 6 Inalpi Arena (ex Pala Alpitour)	€25,856	€162	42%	2	1	2	€32	❌	❌	✅	Y / Y	⭐️ 5 (19)
The grey and red house : Torino	€38,816	€168	60%	2	1	3	€52	❌	❌	❌	Y / Y	⭐️ 5 (9)
CasaGio - alloggio "blu" in casetta indipendente	€33,688	€109	84%	2	2	2	€26	❌	❌	✅	Y / Y	⭐️ 5 (35)
Appartamento Agnelli vicino al Pala Alpitour	€16,885	€78	56%	2	1	1	€67	❌	❌	✅	Y / Y	⭐️ 3.5 (7)
Santa Rita nice and comfortable apt	€18,052	€57	86%	2	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (57)
A 20 minuti dal centro Cir00127201383	€19,004	€93	56%	2	2	7	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Rio Apartment Traiano2	€24,060	€77	80%	2	1	2	€36	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Cosy apartment in Piazza Caio Mario, Mirafiori	€18,941	€51	100%	2	1	5	€41	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
80mqCon2camere!SANTARITA viaTRIPOLI/Cosenza 1‘FIAT	€18,294	€114	43%	2	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (2)
Trilocale Via Gorizia!! 5' Molinette e Politecnico	€24,494	€62	100%	2	1	2	€36	❌	❌	❌	Y / N	⭐️ 0 (0)
Lingotto - Elegante appartamento 5 Stelle	€29,090	€116	66%	2	1	1	€41	❌	❌	✅	N / Y	⭐️ 4.7 (12)
Casa Magnolia, tranquilla e centrale	€22,857	€106	57%	2	2	2	€20	❌	❌	❌	N / Y	⭐️ 5 (1)
Appartamento Pitagora	€11,461	€37	84%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
La Nuvola - Zona Lingotto	€10,634	€73	40%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Loft in bifamiliare	€22,351	€84	67%	2	1	31	€124	❌	❌	✅	Y / Y	⭐️ 0 (2)
Appartamento Pala Alpitour (Torino stadium)	€38,941	€106	100%	2	1	3	€26	❌	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

158.61% 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)	€21,985	€43,970	€65,956	€87,941	€109,927	€219,854	€659,563
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€31,999	€31,999	€31,999	€31,999	€31,999	€31,999	€31,999
Down Payment	€8,000	€8,000	€8,000	€8,000	€8,000	€8,000	€8,000
Property Appreciation	€1,200	€2,436	€3,709	€5,020	€6,370	€13,756	€57,090
Total Return	€63,185	€86,406	€109,665	€132,962	€156,298	€273,610	€756,653

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

158.61%

Cap Rate

60.29%

Return on Investment

171.33%

Via Monte Cengio Torino, Piemonte, 10135

2 bed • 2 bath • 4 guests

Purchase Price

934

Airbnb Investor Score

€21,985

Annual Profit

60.3%

Cap Rate

158.6%

Cash on Cash

€38,545

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is €56/night at 60% occupancy.Projected nightly rate is €120/night at 60% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€23,389

Avg annual revenue

60%

Avg occupancy rate

€120

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

€25k

€40k

€60k

€21,985

Profit

Revenue

€38,545

Operating Expenses

€14,426

Operating Income

€24,119

Mortgage & Taxes

€2,133

Profit (Cash Flow)

€21,985

€13,861

Cash Investment

Down Payment

€8,000

Renos & Furnishing

€4,661

Closing Costs

€1,200

Total

€13,861

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

158.61%

Cap Rate

60.29%

Return on Investment

171.33%