BNBCalc Short Term Rental Investment Analysis 277 Estrada Monumental, Funchal, Madeira, 9000-250

3 bed • 1.5 bath • 6 guests • €500,000

BNB

Calc

Annual Revenue

€44,443

Profit (Cash Flow)

€3,177

Cap Rate

6.0%

Annual Revenue

€44,443

AirDNA projects €154/night at 79% occupancy ($44,443). Airbtics projects €175/night at 81% occupancy ($51,770). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 79% occupancy rate, €154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€31,822	€48,041	€73,737	€94,713
Occupancy	77%	85%	92%	97%
Nightly Rate	€112	€153	€217	€264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spectacular Ocean and Cliff views with Pool	€51,253	€162	85%	3	4	3	€78	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
Dorisol Vista Formosa	€33,646	€92	98%	3	2	3	€78	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
FLH Funchal Sea View Apartment with Pool	€35,003	€126	75%	3	2	1	€68	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
Funchal 1 - Gorgeous and Elegant 3 BD with Ocean V	€41,124	€131	85%	3	2	3	€98	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Madeira Palace I by An Island Apart	€117,235	€342	93%	3	4	1	€90	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Big Apartment by the sea for sun lovers	€60,478	€208	79%	3	2	3	€78	✅	❌	❌	Y / Y	⭐️ 5 (42)
Sea Breeze Praia Formosa	€71,206	€222	87%	3	2	3	€78	✅	❌	❌	Y / Y	⭐️ 4.4 (7)
Monumental Ocean View by Atlantic Holiday	€36,969	€113	88%	3	2	1	€113	✅	❌	❌	Y / Y	⭐️ 4 (1)
Un Balcon Sur La Mer	€23,484	€66	97%	3	2	3	€61	✅	❌	❌	Y / Y	⭐️ 4.7 (42)
Pool gym and sea view - Vila Formosa II	€75,028	€206	99%	3	2	1	€90	✅	❌	❌	Y / Y	⭐️ 4.7 (20)
Bella Vista Apartment	€64,691	€219	80%	3	2	5	€74	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
Apartamento Vale Verde by Madeira Sun Travel	€44,406	€129	92%	3	2	1	€95	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Vista Monumental	€97,515	€343	77%	3	2	5	€171	✅	❌	❌	Y / N	⭐️ 4.5 (9)
Madeira Palace Charles AU	€61,504	€191	87%	3	3	4	€187	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Tranquil ocean front 3 Bedroom Penthouse	€63,775	€217	80%	3	2	4	€78	✅	❌	❌	Y / Y	⭐️ 4.7 (33)
Penthouse Apartment with Ocean View - Adults Only	€63,397	€213	81%	3	2	7	€74	✅	❌	❌	Y / Y	⭐️ 5 (20)
Apartamento Alberto	€26,184	€79	90%	3	2	5	€54	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Vista Formosa I by An Island Apart	€65,058	€237	74%	3	2	1	€91	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
BELU apartamento	€19,600	€92	58%	3	2	5	€49	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Apartment Jardins Funchal	€15,620	€47	88%	3	2	4	€98	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Villa Formosa View by Atlantic Holiday	€32,956	€106	83%	3	3	1	€138	❌	✅	❌	Y / Y	⭐️ 4.3 (12)
Penthouse apartment by the sea	€55,997	€186	82%	3	2	7	€74	✅	❌	❌	Y / Y	⭐️ 4.9 (29)
Iconic Penthouse 706 on Beach	€42,806	€128	87%	3	2	5	€148	✅	❌	❌	Y / Y	⭐️ 4.3 (5)
Luxury Sea View Apartment	€39,239	€169	61%	3	2	5	€74	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
Tower Penthouse by Madeira Sun Travel	€49,772	€139	97%	3	2	1	€85	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Madeira Residence Apartment AK5	€46,326	€159	77%	3	4	5	€187	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Sunset Views	€62,325	€256	66%	3	3	3	€89	✅	❌	❌	Y / N	⭐️ 0 (2)
GuestReady - Scenic Retreat with Seaview	€46,483	€132	95%	3	2	1	€59	✅	✅	❌	Y / Y	⭐️ 4.8 (9)
Vista Mar - AC, pool & gym	€33,872	€112	81%	3	3	3	€79	✅	✅	❌	Y / Y	⭐️ 5 (10)
The Stylish Apt. of Madeira Palace CC	€70,228	€254	75%	3	3	4	€108	✅	❌	❌	Y / Y	⭐️ 4 (1)
Promenade Apart. Praia Formosa	€28,892	€79	94%	3	2	4	€158	✅	❌	❌	Y / Y	⭐️ 4.4 (7)
Monumental Palace	€31,010	€88	93%	3	4	1	€98	✅	❌	❌	Y / Y	⭐️ 5 (1)
Peaceful beachside Penthouse - 3 Bed 609	€43,721	€234	51%	3	2	30	€0	✅	❌	❌	Y / Y	⭐️ 4.7 (14)
Katerina´s Place , Funchal	€41,450	€129	87%	3	2	7	€39	❌	❌	❌	Y / N	⭐️ 0 (0)
Allwarmth - Madeira Palace Residences	€112,685	€371	83%	3	4	2	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Monumental Penthouse	€26,174	€77	87%	3	3	6	€42	❌	❌	❌	Y / Y	⭐️ 5 (4)
Madeira Island Retreat	€54,515	€148	100%	3	2	5	€59	✅	❌	❌	Y / Y	⭐️ 4 (3)
HOME, STEPS AWAY FROM THE OCEAN.	€30,522	€181	44%	3	2	5	€59	✅	✅	❌	Y / Y	⭐️ 4.8 (123)
La Mar Apartment	€49,035	€134	100%	3	2	5	€36	✅	❌	❌	Y / Y	⭐️ 3.3 (7)

Return Metrics

2.63% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,176	€6,353	€9,530	€12,706	€15,883	€31,766	€95,300
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999	€399,999
Down Payment	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000
Property Appreciation	€15,000	€30,450	€46,363	€62,754	€79,637	€171,958	€713,631
Total Return	€518,176	€536,803	€555,893	€575,461	€595,520	€703,725	€1,308,931

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.63%

Cap Rate

5.96%

Return on Investment

20.89%

277 Estrada Monumental Funchal, Madeira, 9000-250

3 bed • 1.5 bath • 6 guests

Purchase Price

€44,443

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €154/night at 79% occupancy.Projected nightly rate is €175/night at 81% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

€50,305

Avg annual revenue

81%

Avg occupancy rate

€175

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

€15k

€50k

€80k

€120k

€3,177

Profit

Revenue

€44,443

Operating Expenses

€14,601

Operating Income

€29,843

Mortgage & Taxes

€26,666

Profit (Cash Flow)

€3,177

€120,725

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€5,725

Closing Costs

€15,000

Total

€120,725

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.63%

Cap Rate

5.96%

Return on Investment

20.89%