BNBCalc Short Term Rental Investment Analysis D145 Urbanização Vale da Telha, Aljezur, Faro, 8670-156

2 bed • 2 bath • 6 guests • $450,000

BNB

Calc

Annual Revenue

$32,324

Profit (Cash Flow)

-$15,914

Cap Rate

3.2%

Annual Revenue

$32,324

AirDNA projects $126/night at 59% occupancy ($27,152). Airbtics projects $119/night at 68% occupancy ($29,555). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,143	$26,831	$47,592	$63,884
Occupancy	57%	69%	81%	90%
Nightly Rate	$76	$104	$158	$191

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa da Costa Vicentina	$13,073	$76	47%	2	1	5	$0	❌	❌	❌	N / Y	⭐️ 4.7 (30)
Wonderful apartments near the ocean.	$19,083	$79	66%	2	1	3	$0	✅	❌	❌	N / Y	⭐️ 4.5 (130)
Apartamento Vista Mar	$14,387	$53	72%	2	1	7	$54	❌	❌	❌	N / Y	⭐️ 4.7 (24)
Casa Rodrigues	$37,215	$164	62%	2	3	5	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (72)
Casa 70 (Surfboard included)	$36,635	$190	52%	2	1	2	$108	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Windy's Guest House 2 bedroom mobile house	$18,109	$76	63%	2	1	3	$22	✅	❌	❌	N / Y	⭐️ 4.3 (6)
Rosa' s home, Arrifana, Monte Clérigo	$21,415	$77	73%	2	1	5	$54	❌	❌	❌	Y / N	⭐️ 4.5 (30)
Aloha Apartment Arrifana	$43,642	$125	94%	2	1	1	$119	❌	❌	❌	Y / Y	⭐️ 5 (46)
Casa Koki	$23,236	$106	58%	2	1	2	$86	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Casa do Guarda 5 min da praia	$14,047	$101	38%	2	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.5 (42)
Vista para a falésia	$21,669	$73	77%	2	1	2	$43	❌	❌	❌	N / Y	⭐️ 4.4 (47)
Casa Bonita Above the lake with beautiful views	$31,036	$121	65%	2	1	5	$75	✅	❌	✅	Y / Y	⭐️ 4.4 (11)
Beach&Surf Flat	$13,705	$60	61%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Casa Aurora	$23,412	$108	56%	2	1	3	$81	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
Casa Francis @Aljezur	$15,970	$67	61%	2	1	1	$32	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Jardim do Vale - 2 minutos da Praia da Arrifana	$22,552	$79	78%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Meu Mar Cosy Beach Bungalow im Nationalpark	$59,823	$188	85%	2	1	5	$97	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Sunset View Flat	$14,407	$63	58%	2	1	2	$38	❌	❌	✅	Y / Y	⭐️ 4.3 (24)
Casa Praia Mar Junto à Arrifana	$28,328	$86	90%	2	2	5	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Casinha Tudo Bem. Lovely T2 villa in Vale da Telha	$56,425	$164	92%	2	2	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (33)
T2 Chez Maia - Beach house	$13,978	$67	57%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (16)
Espaço Rosa, Serra, Mar e Surfe	$13,036	$60	54%	2	1	5	$43	❌	❌	❌	Y / N	⭐️ 5 (2)
Casa do Pinhal na Costa Vicentina	$56,321	$174	88%	2	2	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (47)
Costa vicentina/house with private pool	$37,068	$156	64%	2	1	5	$108	✅	❌	❌	Y / Y	⭐️ 4.1 (11)
Maison entière cinq minutes de la mer.	$44,006	$124	95%	2	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Casa do Pai - Beautiful Lake View Cabin by the Sea	$27,048	$87	84%	2	1	5	$75	❌	❌	❌	Y / Y	⭐️ 5 (11)
Sunset View Flat	$17,334	$64	74%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (1)
Villa Flôr	$69,101	$236	80%	2	2	3	$0	✅	❌	✅	Y / N	⭐️ 5 (3)
Casa Cacau	$24,945	$96	71%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 3.8 (4)
4L+ViNG SLOW	$70,931	$228	85%	2	2	4	$0	✅	❌	❌	Y / N	⭐️ 4.5 (39)
CASA MIRANDA - Lovely Pool house nearby Arrifana	$49,776	$200	68%	2	1	7	$0	✅	❌	✅	Y / N	⭐️ 4.4 (5)
Sunny Algarve	$25,113	$146	47%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
Casa Amoreira	$44,918	$158	76%	2	2	3	$135	✅	❌	✅	Y / Y	⭐️ 4.6 (53)
La Chispoleta beach house	$41,449	$151	75%	2	1	4	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Idyllische 2 Schlafzimmer Villa mit Pool	$95,892	$262	100%	2	2	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Maison entière à Vale da Telha avec chauffage	$33,131	$124	73%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
Villa Flor	$12,976	$161	22%	2	2	5	$0	✅	❌	✅	Y / N	⭐️ 0 (1)
Veda Villa	$21,397	$65	84%	2	2	25	$43	❌	❌	✅	Y / Y	⭐️ 4.5 (97)
Aljezur, Arrifana Haus FLORA	$19,883	$102	47%	2	2	6	$118	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Casa Gira - Vales - Aljezur	$10,546	$80	36%	2	2	7	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (14)

Return Metrics

-14.46% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,913	-$31,827	-$47,740	-$63,654	-$79,568	-$159,136	-$477,408
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$447,586	$445,577	$443,986	$442,824	$442,105	$445,626	$614,859

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.46%

Cap Rate

3.2%

Return on Investment

1.82%

D145 Urbanização Vale da Telha Aljezur, Faro, 8670-156

2 bed • 2 bath • 6 guests

Purchase Price

$32,324

Annual Revenue

BNBCalc predicts this property will get $119 per night with 68% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$31,425

Avg annual revenue

68%

Avg occupancy rate

$119

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

$40k

$65k

$95k

-$15,914

Profit

Revenue

$32,324

Operating Expenses

$17,882

Operating Income

$14,442

Mortgage & Taxes

$30,356

Profit (Cash Flow)

-$15,914

$110,000

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$6,500

Closing Costs

$13,500

Total

$110,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.46%

Cap Rate

3.2%

Return on Investment

1.82%