BNBCalc Short Term Rental Investment Analysis Via San Domenico, Torino, Piemonte, 10122

1 bed • 1 bath • 1 guests • €200,000

BNB

Calc

Annual Revenue

€22,264

Profit (Cash Flow)

€8,849

Cap Rate

5.2%

Annual Revenue

€22,264

AirDNA projects €82/night at 63% occupancy ($18,804). Airbtics projects €84/night at 73% occupancy ($22,263). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, €84 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€14,899	€22,468	€32,315	€41,655
Occupancy	64%	71%	88%	97%
Nightly Rate	€62	€84	€98	€115

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio San Domenico Leon Bea	€15,711	€85	48%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 5 (46)
Loft due livelli- Centro - Quadrilatero Romano	€29,560	€95	82%	1	1.5	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (95)
Consolata 7 Apartment	€27,364	€99	72%	1	1	1	€35	❌	❌	❌	Y / Y	⭐️ 4 (6)
Extraordinary baroque Palace in the city center!	€21,341	€60	95%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (408)
Santa Chiara Apartments	€26,877	€90	80%	1	1	1	€20	❌	❌	❌	Y / Y	⭐️ 0 (0)
[Centro Storico] Lussuosa e Ampia Mansarda	€12,405	€63	50%	1	1	1	€24	❌	❌	✅	Y / Y	⭐️ 4.7 (52)
Baroque Elegance in the historic center!	€19,248	€56	91%	1	1	1	€34	❌	❌	❌	Y / Y	⭐️ 5 (471)
Charming Attic with a View	€24,468	€72	92%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (4)
Appartamento esclusivo in centro Suite27 SARA	€15,766	€42	100%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (672)
Esclusivo appartamento in centro Suite27 MAPI	€15,681	€41	100%	1	1	1	€24	❌	❌	❌	Y / Y	⭐️ 5 (646)
Centro-Quadrilatero, suitex4 a/c,parking pagamento	€24,949	€87	76%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (141)
Consolata5, luxury historical apartment	€41,551	€114	98%	1	1	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (65)
The Elegant Savoy Suite	€36,966	€105	96%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (126)
Il giardino segreto	€14,979	€56	69%	1	1	2	€24	❌	❌	✅	N / Y	⭐️ 4.5 (140)
The place to be - Loft design nel centro storico	€16,722	€80	54%	1	1	2	€38	❌	❌	❌	N / Y	⭐️ 5 (190)
Luminoso e panoramico bilocale	€15,366	€51	82%	1	1	3	€34	❌	❌	✅	Y / N	⭐️ 4.5 (32)
Bilocale nel cuore di Quadrilatero Romano, Torino	€18,864	€68	75%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (93)
Garibaldi 26 new	€15,474	€95	43%	1	1	2	€36	❌	❌	❌	Y / Y	⭐️ 0 (1)
Centralissimo nel cuore del quadrilatero di Torino	€9,589	€57	44%	1	1	2	€48	❌	❌	✅	Y / Y	⭐️ 5 (50)
Torino Centro \| Loft Porta Susa	€26,476	€96	70%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
San Domenico House	€22,740	€96	64%	1	1	2	€24	❌	❌	✅	Y / Y	⭐️ 5 (13)
[Abstract house] Design home in center of Turin	€32,555	€133	65%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Casa Nota. Centrale a 5 minuti da Porta Susa	€15,149	€60	64%	1	1	2	€29	❌	❌	❌	N / Y	⭐️ 5 (42)
Piazza della Consolata Elegant Loft x4	€24,115	€91	68%	1	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4 (13)
Elegant and cozy apartment in historic downtown	€20,463	€86	64%	1	1	1	€28	❌	❌	❌	Y / Y	⭐️ 5 (99)
Casa Rossi Luxury Apartment	€22,549	€98	62%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (35)
Wonderful Italy \| Quartieri Central Home	€15,957	€60	69%	1	1	1	€43	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Charming apartment in Piazza Savoia	€20,951	€63	89%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (247)
Cozy apartment in historic center	€26,937	€76	97%	1	1	2	€24	❌	❌	❌	Y / Y	⭐️ 5 (214)
Loft incantevole nel cuore di Torino	€20,164	€68	81%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Julius suite, in centro, a piedi a Porta Susa	€47,389	€181	70%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (23)
Torino Loft in Centro Storico Quadrilatero Romano	€26,640	€99	73%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 5 (66)
Bligny9, luxury historical apartment	€43,986	€120	99%	1	1	2	€44	❌	❌	✅	Y / Y	⭐️ 5 (56)
NEW OPEN SPACE IN THE CITY CENTRE / NETFLIX	€12,581	€47	72%	1	1	31	€14	❌	❌	❌	N / Y	⭐️ 5 (115)
Chiara suite 2,historic center, a/c,payant parking	€27,522	€84	88%	1	1	2	€28	❌	❌	❌	Y / Y	⭐️ 5 (42)
Garibaldi 26	€22,645	€115	53%	1	1	2	€31	❌	❌	❌	Y / Y	⭐️ 5 (5)
Silenzioso appartamento in centro	€13,419	€69	51%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (43)
[Centre] "Authentic Turin" studio-flat	€20,840	€76	71%	1	1	2	€34	❌	❌	❌	N / Y	⭐️ 5 (70)
Casa Alelì by Apartments To Art	€24,383	€103	62%	1	1	1	€52	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casa Garibaldi Turin downtown	€33,098	€131	68%	1	1.5	3	€48	❌	❌	✅	Y / Y	⭐️ 4.5 (5)

Return Metrics

18.12% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€8,848	€17,697	€26,546	€35,395	€44,243	€88,487	€265,463
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	€214,848	€229,877	€245,091	€260,496	€276,098	€357,271	€750,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.12%

Cap Rate

5.17%

Return on Investment

36.17%

Via San Domenico Torino, Piemonte, 10122

1 bed • 1 bath • 1 guests

Purchase Price

Airbnb Investor Score

-€317

Annual Profit

5.2%

Cap Rate

18.1%

Cash on Cash

€22,264

Annual Revenue

BNBCalc predicts this property will get $84 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

€23,086

Avg annual revenue

73%

Avg occupancy rate

€84

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

€8,849

Profit

Revenue

€22,264

Operating Expenses

€11,915

Operating Income

€10,349

Mortgage & Taxes

€1,500

Profit (Cash Flow)

€8,849

€48,832

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€2,832

Closing Costs

€6,000

Total

€48,832

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.12%

Cap Rate

5.17%

Return on Investment

36.17%