BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 63 Rua de Camões, Porto, Porto, 4000-059

1 bed • 1 bath • 2 guests • €175,000

BNB

Calc

Annual Revenue

€29,631

Profit (Cash Flow)

€14,696

Cap Rate

9.1%

Annual Revenue

€29,631

AirDNA projects €87/night at 75% occupancy ($23,709). Airbtics projects €89/night at 80% occupancy ($26,142). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 86% occupancy rate, €94 rate per night.

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

Percentiles25%50%75%90%
Revenue€17,242€21,730€30,334€48,322
Occupancy74%82%86%96%
Nightly Rate€63€71€94€135

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Porto Náutico & Spa 8 | Loft Studio

No image available

€60,865
€222
75%
121€0✅✅❌Y / Y⭐️ 4.8 (43)
Sunny Oporto, Trindade Balcony

No image available

€28,657
€94
83%
123€0❌❌❌N / Y⭐️ 4.8 (17)
crowntown apartment 3a duplex

No image available

€22,568
€63
96%
122€13❌❌❌Y / Y⭐️ 4.9 (386)
Premium Duplex Apartment

No image available

€82,766
€328
69%
121€0❌❌❌Y / Y⭐️ 0 (0)
Loft Almada

No image available

€18,660
€56
90%
122€37❌❌❌Y / Y⭐️ 4.9 (97)
Boutique Rentals- Hidden Garden Porto's downtown

No image available

€46,700
€161
78%
123€47❌❌❌Y / Y⭐️ 4.9 (32)
Blackbird Call - Porto's Centre 1 Bed Apart

No image available

€13,206
€52
70%
123€0❌❌❌Y / Y⭐️ 4.7 (237)
Porto Trindade Triplex

No image available

€23,353
€79
81%
122€0❌❌❌Y / Y⭐️ 4.5 (59)
Big whole floor apartment with patio,large bedroom

No image available

€14,491
€54
72%
123€16❌❌❌N / Y⭐️ 4.8 (174)
★ Oporto Sweet Home V

No image available

€21,715
€70
83%
112€37❌❌❌N / Y⭐️ 4.8 (133)
★ Oporto Sweet Home IV

No image available

€16,882
€62
72%
112€37❌❌❌N / Y⭐️ 4.7 (133)
★ Oporto Sweet Home II

No image available

€20,287
€70
77%
112€37❌❌❌N / Y⭐️ 4.5 (93)
Trindade Downtown Porto Flat

No image available

€23,488
€72
86%
111€42❌❌❌N / Y⭐️ 4.7 (37)
Bright and Modern Apartment | AC + FAST Wi-Fi

No image available

€18,602
€58
86%
113€21❌❌❌Y / Y⭐️ 5 (90)
Momentos divinos Ap. Inteiro no centro da cidade

No image available

€22,548
€63
97%
112€5❌❌❌Y / Y⭐️ 4.8 (325)
D'ALMA - Metro Loft

No image available

€16,057
€72
56%
112€47❌❌❌N / Y⭐️ 4.9 (125)
Studio with Balcony with Garden View

No image available

€37,000
€102
99%
112€0❌❌❌Y / Y⭐️ 4.7 (20)
Porto Náutico & Spa 1 | Studio

No image available

€46,642
€152
84%
111€0✅✅❌Y / Y⭐️ 4.9 (24)
Buddha Home

No image available

€22,132
€60
100%
113€21❌❌❌Y / Y⭐️ 4.7 (226)
Trindade Place

No image available

€17,021
€59
78%
112€21❌❌❌N / Y⭐️ 4.8 (258)
Liiiving in Porto | Downtown Luxury Apartment 2T

No image available

€32,803
€114
77%
112€26❌❌❌Y / Y⭐️ 4 (2)
Liiiving in Porto | Downtown Luxury Apartment 1R

No image available

€26,975
€94
76%
112€26❌❌❌Y / Y⭐️ 5 (2)
Liiiving in Porto | Downtown Luxury Apartment 3R

No image available

€25,954
€97
71%
112€26❌❌❌Y / Y⭐️ 5 (1)
Oporto Blue Almada/Citycenter Deluxe Apartment!

No image available

€17,224
€57
81%
111€19❌❌✅Y / Y⭐️ 4.5 (172)
Liiiving in Porto | Center Spot Apartment

No image available

€21,495
€78
73%
112€26❌❌❌Y / Y⭐️ 4.8 (11)
Modern Invicta by Upperground

No image available

€20,680
€68
83%
112€0❌❌❌N / Y⭐️ 4.6 (248)
Apartamento Alma d'Oporto 556

No image available

€41,250
€134
83%
112€37❌❌❌Y / Y⭐️ 5 (96)
Lovely Balcony Porto Downtown

No image available

€14,865
€66
60%
112€21❌❌❌Y / Y⭐️ 4.9 (49)
Casa Estevão @ Trindade

No image available

€24,393
€70
89%
113€63❌❌❌N / Y⭐️ 5 (26)
Liiiving in Porto | Downtown View Apartment

No image available

€19,857
€71
74%
112€26❌❌❌N / Y⭐️ 4.8 (8)
Oporto Hideaway 2 - Metro Trindade

No image available

€16,642
€60
74%
112€31❌❌❌N / Y⭐️ 5 (238)
Trindade Modern Flat (with Air Conditioning)

No image available

€25,516
€74
90%
113€47❌❌❌N / Y⭐️ 4.6 (92)
Downtown Porto Spot- confortable 1 bedroom Apt.

No image available

€21,255
€71
80%
113€31❌❌❌N / Y⭐️ 5 (145)
My Modern Homey with A/C at Trindade

No image available

€17,042
€70
66%
113€21❌❌❌Y / Y⭐️ 4.8 (58)
Trindade Studio | Oporto Center

No image available

€34,052
€94
97%
112€31❌❌❌N / Y⭐️ 4.7 (139)
Deluxe Studio Aliados: Top Location Hist.Center

No image available

€37,993
€117
88%
112€31❌❌❌N / Y⭐️ 5 (262)
Oporto City View - Trindade Studio 3

No image available

€32,201
€102
86%
112€9❌❌❌N / Y⭐️ 5 (2)
Almada Prime Apartment I

No image available

€24,876
€79
85%
112€37❌❌❌Y / Y⭐️ 4.6 (126)
Trindade Luxury - 1 Bedroom

No image available

€24,111
€73
90%
112€21❌❌❌N / N⭐️ 4.5 (4)
Studio Trindade @ Fast Internet • Wash/Dryer • AC

No image available

€20,471
€67
83%
112€21❌❌❌Y / Y⭐️ 4.9 (135)

Return Metrics

33.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€14,695€29,391€44,087€58,783€73,479€146,959€440,877
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€139,999€139,999€139,999€139,999€139,999€139,999€139,999
Down Payment€35,000€35,000€35,000€35,000€35,000€35,000€35,000
Property Appreciation€5,250€10,657€16,227€21,964€27,872€60,185€249,770
Total Return€194,945€215,049€235,314€255,747€276,352€382,144€865,648

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

33.9%

Cap Rate

9.14%

Return on Investment

51.69%

property-location

63 Rua de Camões 6 frt Porto, Porto, 4000-059

1 bed • 1 bath • 2 guests

140

Airbnb Investor Score

€6,675

Annual Profit

9.1%

Cap Rate

33.9%

Cash on Cash

€29,631

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is €87/night at 75% occupancy.Projected nightly rate is €89/night at 80% occupancy.

Top 31% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

€26,832

Avg annual revenue

80%

Avg occupancy rate

€90

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

€35k

€60k

€85k

Sign up to see the data on 40 all comparables

€14,696

Profit

Revenue

€29,631

Operating Expenses

€13,622

Operating Income

€16,008

Mortgage & Taxes

€1,313

Profit (Cash Flow)

€14,696

€38,100

Cash Investment

Down Payment

€35,000

Renos & Furnishing

€3,100

Total

€38,100

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

33.9%

Cap Rate

9.14%

Profit (Cummulative)

€14,696

€140,000

€3,100

€5,250

€0

Total Gain

€22,411