BNBCalc Short Term Rental Investment Analysis Avenida Das Comunidades Lusíadas, 8500-801 Portimão, Faro, Portugal

1 bed • 1 bath • 4 guests • $150,000

BNB

Calc

Annual Revenue

$27,488

Profit (Cash Flow)

$7,345

Cap Rate

10.2%

Annual Revenue

$27,488

AirDNA projects $137/night at 60% occupancy ($30,023). Airbtics projects $106/night at 71% occupancy ($27,488). Airbtics predicts this property will perform in the 57% revenue percentile

BNB Calc projects a 71% occupancy rate, $106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,361	$24,765	$31,231	$32,365
Occupancy	60%	77%	83%	88%
Nightly Rate	$80	$101	$106	$147

Seasonality (Profit by Month)

Return Metrics

19.48% 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)	$7,344	$14,689	$22,034	$29,379	$36,723	$73,447	$220,343
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$161,844	$173,824	$185,943	$198,205	$210,614	$275,035	$584,432

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.48%

Cap Rate

10.22%

Return on Investment

37.03%

Avenida Das Comunidades Lusíadas Portimão, Faro, 8500-801

1 bed • 1 bath • 4 guests

Purchase Price

$27,488

Annual Revenue

This property is projected to be in the top 57% revenue percentile compared to similar properties nearby.
Projected nightly rate is $137/night at 60% occupancy.Projected nightly rate is $106/night at 71% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

$7,345

Profit

Revenue

$27,488

Operating Expenses

$12,144

Operating Income

$15,345

Mortgage & Taxes

$8,000

Profit (Cash Flow)

$7,345

$37,688

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$3,188

Closing Costs

$4,500

Total

$37,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.48%

Cap Rate

10.22%

Return on Investment

37.03%