Avenida Das Comunidades Lusíadas Portimão, Faro, 8500-801
1 bed • 1 bath • 4 guests
$27,488
Annual Revenue
This property is projected to be in the top 57% revenue percentile compared to similar properties nearby.
AirDNA projects $137/night at 60% occupancy ($30,023.05). Airbtics projects $106/night at 71% occupancy ($27,488).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
$9,478
Profit
Revenue
$27,488
Operating Expenses
$12,144
Operating Income
$15,345
Mortgage & Taxes
$5,867
Profit (Cash Flow)
$9,478
$28,488
Cash Investment
Down Payment
$22,000
Renos & Furnishing
$3,188
Closing Costs
$3,300
Total
$28,488
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
33.27%
Cap Rate
13.94%