BNBCalc Short Term Rental Rental Arbitrage Analysis 24 Via dei Mille, Torino, Piemonte, 10123

2 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€32,001

Profit (Cash Flow)

€6,497

Cash on Cash Return

95.1%

Annual Revenue

€32,001

AirDNA projects €156/night at 57% occupancy ($32,572). Airbtics projects €137/night at 64% occupancy ($32,001). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, €137 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€17,553	€29,261	€49,042	€72,435
Occupancy	51%	65%	78%	87%
Nightly Rate	€92	€121	€169	€223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mazzini 1805	€50,005	€215	63%	2	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
MEDITERRANEO Turin Centre	€37,252	€156	65%	2	1	3	€50	❌	❌	❌	Y / Y	⭐️ 5 (21)
Casa Giuseppe Verdi	€49,370	€183	73%	2	1	1	€40	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
in downtown, a window on the sky	€21,595	€84	69%	2	1	1	€25	❌	❌	❌	Y / Y	⭐️ 4.7 (336)
Glamour Torino	€33,444	€109	83%	2	1	1	€20	❌	❌	❌	Y / Y	⭐️ 0 (0)
Terrace, Airco, 2 bedrooms, parking: The Nest*	€46,526	€254	50%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
MOLE ANTONELLIANA - elegant apartment	€31,189	€84	100%	2	1	1	€23	❌	❌	❌	Y / Y	⭐️ 5 (419)
Wonderful Italy \| Pura Vida Duplex	€28,871	€122	63%	2	1	1	€57	❌	❌	❌	Y / Y	⭐️ 4.4 (10)
PORTA NUOVA - Large apartment x 3 with WiFi!	€20,861	€73	75%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Carlo Alberto 27 apt To centro	€40,966	€149	74%	2	1	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (47)
City center apartment for 8	€26,134	€102	65%	2	1	2	€152	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
DUCA D’AOSTA CENTRAL APARTMENT	€23,433	€120	53%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.7 (189)
Casa san Salvario	€26,124	€100	71%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (18)
Nel cuore di Torino	€22,324	€68	88%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (55)
Casa con due camere ottimo per famiglie con figli	€44,214	€144	83%	2	1	2	€30	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Appartamento ampio, luminoso e pieno di carattere	€32,574	€107	82%	2	1	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (9)
Vintage Loft in the courtyard	€14,750	€72	55%	2	1	2	€24	❌	❌	❌	Y / Y	⭐️ 4.5 (108)
Sunny and quiet apartment, central	€21,758	€68	86%	2	1	2	€22	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
Old house (1800) in the city center	€24,746	€128	52%	2	1	2	€38	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Apt in city center! 500 meters from Porta Nuova	€15,028	€48	78%	2	1	1	€56	❌	❌	❌	Y / Y	⭐️ 4.3 (27)
ComeCasa 2 bedrooms Apartment near Museo Egizio	€14,013	€70	52%	2	1	1	€35	❌	❌	✅	Y / Y	⭐️ 5 (4)
Centro attico con terrazza	€18,052	€145	33%	2	1	1	€40	❌	❌	✅	Y / Y	⭐️ 5 (10)
La casita	€72,903	€226	87%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (14)
Mazzini Apartment \| green terrace in city center	€57,633	€216	70%	2	1	2	€70	❌	❌	❌	Y / Y	⭐️ 4 (3)
apartment in historic building	€11,645	€71	43%	2	1	2	€38	❌	❌	✅	Y / Y	⭐️ 4.2 (9)
Casa D'ALMA - centro città	€21,140	€117	45%	2	1	1	€40	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
[San Salvario-Porta Nuova] 5 min from city center	€11,109	€80	34%	2	1	2	€70	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Appartamento 2 camere 4 posti letto CENTRALISSIMO	€20,897	€121	46%	2	1	1	€15	❌	❌	✅	Y / Y	⭐️ 4.2 (34)
Superb Duplex Apartment in Period House	€46,062	€167	75%	2	2	2	€50	❌	❌	❌	Y / Y	⭐️ 5 (129)
Calm and charme with parking in the city center	€34,138	€174	52%	2	2	2	€76	❌	❌	❌	Y / Y	⭐️ 4.8 (126)
Centro, 2 camere, elegante, silenziosa: The Queen*	€42,375	€276	42%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Luminoso appartamento in centro a Torino	€54,501	€151	97%	2	2	2	€45	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
[Giolitti 39] Modern Attic in the center of Turin	€47,412	€160	78%	2	2	1	€40	❌	❌	✅	Y / Y	⭐️ 5 (90)
A terrific central & cozy flat close to everything	€41,248	€195	57%	2	2	2	€49	❌	❌	❌	Y / Y	⭐️ 5 (24)
Centro, 2 bagni,2 camere, airco: La casa sui tetti	€43,981	€236	51%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
1852 - L'appartamento del Principe	€26,800	€95	75%	2	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (61)
Mole on the road	€22,338	€109	55%	2	2	2	€40	❌	❌	✅	Y / Y	⭐️ 4.6 (72)
"Ape d'argilla" Intero alloggio in centro	€40,001	€121	90%	2	2	3	€30	❌	❌	❌	Y / Y	⭐️ 4.9 (130)

Return Metrics

95.07% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€6,497	€12,994	€19,491	€25,989	€32,486	€64,972	€194,918
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	€6,497	€12,994	€19,491	€25,989	€32,486	€64,972	€194,918

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

95.07%

Payback Period Days

384

Return on Investment

95.07%

24 Via dei Mille Torino, Piemonte, 10123

2 bed • 2 bath • 6 guests

Monthly Rent

€32,001

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €156/night at 57% occupancy.Projected nightly rate is €137/night at 64% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€31,837

Avg annual revenue

64%

Avg occupancy rate

€137

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

€30k

€50k

€75k

€6,497

Profit

Revenue

€32,001

Operating Expenses

€12,304

Operating Income

€19,697

Net Effective Rent

€13,200

Profit (Cash Flow)

€6,497

€6,834

Cash Investment

Renos & Furnishing

€4,541

Setup Costs

€2,293

Total

€6,834

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

95.07%

Payback Period Days

384