63 Rua de Camões 6 frt Porto, Porto, 4000-059
1 bed • 1 bath • 2 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%