BNBCalc Short Term Rental Investment Analysis Via Panier, , Piemonte, 10085

1 bed • 1 bath • 3 guests • €8,500

BNB

Calc

Annual Revenue

€11,381

Profit (Cash Flow)

-€154

Cap Rate

-1.1%

Annual Revenue

€11,381

Airbtics projects €69/night at 56% occupancy ($14,124). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, €55 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€7,936	€13,884	€21,208	€30,425
Occupancy	44%	57%	67%	81%
Nightly Rate	€48	€65	€84	€100

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mongolische Jurte Tiny House -Nel Bosco	€7,221	€41	46%	1	2	2	€21	❌	❌	✅	Y / N	⭐️ 5 (48)
La Mason dl'Ansiva - Baita nel Gran Paradiso	€21,153	€68	83%	1	1	2	€31	❌	❌	✅	N / Y	⭐️ 5 (72)
The Cove of The Pirates Vacation Home	€7,418	€46	36%	1	2	1	€82	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
La Mason dl'Arc - Baita nel Gran Paradiso	€36,381	€111	88%	1	1	2	€31	❌	❌	✅	N / Y	⭐️ 5 (84)
Nice apartment in the Alps	€8,731	€45	51%	1	1	2	€11	❌	❌	✅	N / Y	⭐️ 4.5 (76)
★ Casa Serena ★ AC \| WI-FI \| PARKING	€14,284	€59	63%	1	2	1	€26	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
Gran Paradiso	€8,881	€53	46%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (55)
La Casa dei Meli a Borgiallo	€9,230	€44	52%	1	1	1	€26	❌	❌	✅	N / Y	⭐️ 5 (44)
La Casina del Vicolo	€14,273	€49	78%	1	2	1	€11	❌	❌	❌	Y / Y	⭐️ 5 (30)
La Mason dal Fua - Baita nel Gran Paradiso	€12,303	€86	38%	1	1	2	€36	❌	❌	❌	N / Y	⭐️ 4.8 (71)
La Cazinà - Baita nel Gran Paradiso	€16,264	€100	44%	1	1	2	€36	❌	❌	❌	N / Y	⭐️ 4.9 (47)
Green house Intero appartamento immerso nel verde	€22,093	€89	67%	1	2	3	€36	❌	❌	❌	Y / Y	⭐️ 5 (57)
Di Carlo's house	€15,519	€69	60%	1	2	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (29)
Elegante appartamento panoramico	€9,071	€73	34%	1	2	2	€0	❌	❌	✅	Y / N	⭐️ 5 (29)
Appartamento Biò	€14,158	€84	45%	1	2	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (7)
CasaRosada WELLNESS	€25,267	€90	75%	1	1	1	€52	❌	❌	❌	N / Y	⭐️ 4.8 (52)
Bilocale a due passi dal Gran Paradiso	€10,349	€42	67%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (85)
Il bilocale della Nonna	€9,461	€51	50%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
La Casetta nel cuore del Parco	€9,524	€48	53%	1	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Camera Peonia - Cascina Montiglio	€17,558	€79	61%	1	1	1	€0	✅	❌	✅	N / Y	⭐️ 5 (21)
House in Gran Paradiso National Parck	€14,598	€48	81%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (290)
Bilocale Perla	€17,207	€55	86%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
HappyHome Rivarolo Canavese 4 posti letto	€13,417	€75	49%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (24)
Chalet Palu - Standard	€29,487	€107	75%	1	1	1	€0	❌	✅	✅	N / Y	⭐️ 4.8 (79)
Baita Delpizzen 1	€12,700	€97	33%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 5 (54)
"La Mianda" caratteristica baita in pietra	€13,089	€57	59%	1	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
Suite Camelia - Cascina Montiglio	€22,037	€140	43%	1	1	1	€0	✅	❌	✅	N / Y	⭐️ 5 (6)
Appartamento panoramico con giardino in villa	€10,640	€48	59%	1	1	1	€15	❌	❌	❌	Y / Y	⭐️ 5 (75)
ospitalità rurale la Svizzera	€10,172	€44	63%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
il Pocio	€10,391	€77	37%	1	1	4	€0	✅	❌	✅	Y / Y	⭐️ 5 (16)
Bilocale piano terra - Pavone (Ivrea)	€13,708	€57	64%	1	1	1	€26	❌	❌	✅	N / Y	⭐️ 4.9 (31)
StarsBox Valchiusella Alto	€22,010	€106	57%	1	0	1	€0	❌	❌	❌	N / N	⭐️ 4.8 (18)
La Casetta di Bea	€14,327	€42	91%	1	1	2	€15	❌	❌	❌	Y / Y	⭐️ 5 (6)
Chalet con vista Alpette	€17,136	€82	57%	1	1	2	€36	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
Civico 8	€14,206	€55	71%	1	1	1	€0	❌	❌	✅	N / Y	⭐️ 5 (5)
Alloggio confortevole Alpette	€16,941	€82	56%	1	1	2	€31	❌	❌	✅	Y / Y	⭐️ 5 (1)
ROMANTIC GIPSY	€12,840	€57	62%	1	1	1	€0	❌	✅	❌	Y / Y	⭐️ 4.8 (91)

Return Metrics

-1.3% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-€154	-€308	-€463	-€617	-€772	-€1,544	-€4,633
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€8,500	€8,500	€8,500	€8,500	€8,500	€8,500	€8,500
Property Appreciation	€255	€517	€788	€1,066	€1,353	€2,923	€12,131
Total Return	€8,600	€8,708	€8,824	€8,949	€9,081	€9,878	€15,998

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.3%

Cap Rate

-1.06%

Return on Investment

0.85%

Via Panier Piemonte, 10085

1 bed • 1 bath • 3 guests

Purchase Price

-18

Airbnb Investor Score

-€154

Annual Profit

-1.1%

Cap Rate

-1.3%

Cash on Cash

€11,381

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €69/night at 56% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

€14,350

Avg annual revenue

56%

Avg occupancy rate

€69

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

€15k

€25k

€35k

-€154

Profit

Revenue

€11,381

Operating Expenses

€11,472

Operating Income

-€91

Mortgage & Taxes

€64

Profit (Cash Flow)

-€154

€11,558

Cash Investment

Down Payment

€8,500

Renos & Furnishing

€3,058

Total

€11,558

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.3%

Cap Rate

-1.06%

Return on Investment

0.85%