BNBCalc Short Term Rental Investment Analysis Ponte Laços de Amizade, Aveiro, Aveiro,

2 bed • 2 bath • 2 guests • €1,000

BNB

Calc

Annual Revenue

€37,931

Profit (Cash Flow)

€23,355

Cap Rate

2340.9%

Annual Revenue

€37,931

AirDNA projects €113/night at 53% occupancy ($21,810). Airbtics projects €111/night at 62% occupancy ($25,074). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, €128 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,093	€24,274	€38,652	€55,650
Occupancy	46%	59%	81%	90%
Nightly Rate	€77	€111	€128	€166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Shelter - Casa da Praça	€14,121	€47	78%	2	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.8 (354)
Canto da Praça\|T2 para famílias \| Centro de Aveiro	€34,413	€169	54%	2	3	2	€52	❌	❌	❌	N / Y	⭐️ 5 (77)
Best view of Aveiro	€38,889	€202	51%	2	1	1	€72	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Casa Clara	€17,454	€75	61%	2	3	2	€63	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Casa Alboi Loft 1	€25,127	€120	57%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Hostel \| Apartment in 1958 Home \| Centre Aveiro	€20,385	€63	86%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.4 (196)
Casa d Vento Upper House by Home Sweet Home Aveiro	€18,394	€118	42%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (154)
Tales of Us Terrace	€20,156	€61	90%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (183)
Casa d Vento Lower House by Home Sweet Home Aveiro	€22,382	€110	55%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.4 (104)
Forum Apartment by Home Sweet Home Aveiro	€21,116	€128	45%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Central Tiled Apartment	€27,515	€84	90%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Up Sal 5	€28,668	€109	72%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Casa da Maré \| Apartamento no Centro de Aveiro	€24,268	€166	39%	2	2	2	€47	❌	❌	❌	N / Y	⭐️ 4.8 (48)
Água e Sal Apartamento com Vista * Zona Histórica	€25,264	€78	88%	2	2	2	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (247)
Casa dos Arcos com lareira interior	€16,141	€104	41%	2	2	2	€42	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Pompeu Art Nouveau Apartment	€29,304	€106	74%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Casa Mussulo - Beira mar	€19,716	€115	47%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (200)
JMstay Apartment, super cómodo e central (4-5 pax)	€18,396	€112	45%	2	2	2	€0	❌	❌	✅	Y / N	⭐️ 5 (26)
Casa Aveiro Modern House	€29,180	€166	48%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (7)
"Ria Sal apartments" in the heart of Aveiro	€19,861	€163	32%	2	2	1	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Avenue apartment with inner terrace	€11,499	€84	37%	2	1	2	€16	❌	❌	✅	Y / N	⭐️ 4.5 (2)
Cantinho da Rua Direita	€22,029	€63	90%	2	1	1	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
Up Sal 2	€23,094	€113	56%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casita São Gonçalinho by Home Sweet Home Aveiro	€32,847	€128	70%	2	2	4	€0	❌	❌	❌	Y / N	⭐️ 4.8 (16)
Skylight - a cozy downtown apartment by the sea	€35,514	€148	65%	2	2	2	€42	❌	❌	❌	Y / Y	⭐️ 5 (31)
Apartamento com terraço radiante	€31,032	€131	64%	2	1	2	€26	❌	❌	❌	Y / Y	⭐️ 5 (13)
Casa da Travessa \| Superior no Centro histórico	€50,587	€254	53%	2	2	2	€68	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Pretty in Pink - Aveiro	€24,174	€83	80%	2	3	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (13)
Peixinho Avenue Apartment	€24,420	€77	85%	2	2	2	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Maison Bleue	€24,908	€74	91%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.7 (105)
Apartments SF - Casa no Rossio Aveiro	€13,905	€66	57%	2	1	3	€21	❌	❌	❌	N / Y	⭐️ 4.5 (22)
Ficus Aurea	€10,536	€81	34%	2	2	2	€42	❌	❌	❌	N / Y	⭐️ 4.8 (39)
Luxury Green Apartment in The Historic Centre	€44,367	€126	96%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (7)
Casa Aveiro Canal da Ria	€33,140	€115	79%	2	2	4	€0	❌	❌	❌	N / Y	⭐️ 5 (12)
Cantinho do Mercado	€18,008	€61	69%	2	2	1	€28	❌	❌	✅	Y / Y	⭐️ 4.2 (122)
Casa Ponte dos Namorados	€13,078	€68	52%	2	2	4	€42	❌	❌	❌	N / Y	⭐️ 5 (2)
Loft Encantador com Terraço	€41,914	€127	90%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Green 98 Apartment and Terrace	€33,996	€95	96%	2	2	1	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (11)

Return Metrics

470.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€23,355	€46,710	€70,065	€93,420	€116,775	€233,551	€700,655
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€799	€799	€799	€799	€799	€799	€799
Down Payment	€200	€200	€200	€200	€200	€200	€200
Property Appreciation	€30	€60	€92	€125	€159	€343	€1,427
Total Return	€24,385	€47,771	€71,158	€94,546	€117,935	€234,895	€703,082

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

470.29%

Cap Rate

2,340.85%

Return on Investment

471.18%

Ponte Laços de Amizade Aveiro, Aveiro

2 bed • 2 bath • 2 guests

Purchase Price

22187

Airbnb Investor Score

€23,355

Annual Profit

2340.9%

Cap Rate

470.3%

Cash on Cash

€37,931

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €113/night at 53% occupancy.Projected nightly rate is €111/night at 62% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€24,499

Avg annual revenue

62%

Avg occupancy rate

€111

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

€5k

€20k

€35k

€50k

€23,355

Profit

Revenue

€37,931

Operating Expenses

€14,523

Operating Income

€23,409

Mortgage & Taxes

€53

Profit (Cash Flow)

€23,355

€4,966

Cash Investment

Down Payment

€200

Renos & Furnishing

€4,736

Closing Costs

€30

Total

€4,966

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

470.29%

Cap Rate

2,340.85%

Return on Investment

471.18%