BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis R. das Taipas, Lisboa, Lisboa, 1250

1 bed • 1 bath • 4 guests • €405,000

BNB

Calc

Annual Revenue

€50,020

Profit (Cash Flow)

€13,558

Cap Rate

8.7%

Annual Revenue

€50,020

AirDNA projects €98/night at 80% occupancy ($28,746). Airbtics projects €114/night at 83% occupancy ($34,617). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 83% occupancy rate, €165 rate per night.

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

Percentiles25%50%75%90%
Revenue€22,575€30,979€48,767€59,388
Occupancy77%84%92%96%
Nightly Rate€79€99€142€166

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
City views next to Gloria tram

No image available

€26,642
€76
92%
111€38❌❌❌N / Y⭐️ 5 (223)
Mouros House

No image available

€22,210
€64
91%
112€50❌❌❌N / Y⭐️ 4.5 (193)
Modern Apartment with Plenty of Natural Light

No image available

€31,651
€157
55%
111€0❌❌❌N / Y⭐️ 5 (170)
City views next to Gloria tram II

No image available

€34,543
€97
95%
111€38❌❌❌N / Y⭐️ 5 (318)
Av. da Liberdade Art Studio

No image available

€35,288
€113
84%
112€28❌❌❌Y / Y⭐️ 4.5 (276)
Loft Principe Real with a view

No image available

€45,930
€141
88%
11.53€47❌❌✅Y / Y⭐️ 5 (350)
Lisbon4Real:Deluxe 1BR Dom Pedro in Principe Real

No image available

€35,133
€124
77%
11.53€57❌❌❌Y / Y⭐️ 5 (145)
Lovely Studio near Av. Liberdade

No image available

€36,115
€105
93%
113€28❌❌❌N / Y⭐️ 5 (102)
The Boulevard by The Good Neighbour in Lisbon

No image available

€64,152
€188
92%
11.53€47❌❌✅Y / Y⭐️ 5 (106)
Glass Terrace @ Bairro Alto

No image available

€26,421
€80
88%
112€52❌❌❌Y / Y⭐️ 5 (485)
Bairro Alto @ Your Feet

No image available

€33,961
€98
94%
112€52❌❌❌Y / Y⭐️ 5 (589)
Bairro Alto, Príncipe Real. The Best Introduction!

No image available

€27,931
€94
78%
113€42❌❌❌Y / Y⭐️ 4.5 (129)
Your Home in Bairro Alto Lisbon 1

No image available

€17,926
€72
68%
111€0❌❌❌Y / Y⭐️ 4.5 (179)
Your Lisbon Home - Bairro Alto II

No image available

€72,950
€254
78%
111€14❌❌✅Y / Y⭐️ 4.5 (128)
City Center Stylish Apt, 1 bedroom with a balcony!

No image available

€41,227
€157
71%
113€33❌❌❌Y / Y⭐️ 4.5 (79)
Cozy flat between Av Liberdade and P Real

No image available

€27,383
€75
100%
113€14❌❌❌Y / Y⭐️ 5 (202)
Loving Chiado 8

No image available

€40,218
€112
96%
111€47❌❌❌N / Y⭐️ 5 (59)
Lisbon Sloped Ceiling Apartment with balcony

No image available

€20,759
€74
76%
112€33❌❌❌N / Y⭐️ 5 (335)
Principe Real Charming Duplex Apt AC Ground Floor

No image available

€34,353
€99
91%
111€47❌❌❌Y / Y⭐️ 5 (69)
Your Home in Bairro Alto Lisbon 2E

No image available

€24,923
€100
68%
111€0❌❌❌Y / Y⭐️ 4.5 (189)
Mouros Cozy Studios II, Bairro Alto

No image available

€16,040
€69
62%
113€26❌❌❌N / Y⭐️ 4.5 (74)
Lisbon Central Apartment with Free Parking

No image available

€68,842
€192
97%
113€36❌❌❌Y / N⭐️ 4.5 (292)
Best of Principe Real Liberdade in the Heart of Li

No image available

€41,377
€146
77%
111€28❌❌❌Y / Y⭐️ 4.5 (14)
Cozy Apartment in Principe Real | Terrace | A/C

No image available

€32,356
€98
89%
112€44❌❌✅Y / Y⭐️ 5 (154)
Mouros Cozy Apartment III, in Bairro Alto

No image available

€26,965
€94
78%
113€26❌❌❌N / Y⭐️ 4.5 (59)
Prime Location: Historic District & Parking

No image available

€32,384
€108
79%
112€47❌❌❌Y / Y⭐️ 5 (134)
Pateo Boaventura in Bairro Alto. Stylish w pateo.

No image available

€29,331
€90
88%
111€47❌❌❌Y / Y⭐️ 5 (114)
Elegant Apartment in Bairro Alto by LovelyStay

No image available

€29,325
€94
81%
113€85❌❌❌Y / Y⭐️ 5 (141)
Your Lisbon Home Bairro Alto

No image available

€65,298
€236
75%
111€10❌❌✅Y / Y⭐️ 4.5 (208)
The Boulevard - One Bedroom at Avenida Liberdade B

No image available

€48,659
€161
81%
11.53€47❌❌✅Y / Y⭐️ 4.5 (85)
Principe Real Apartments II

No image available

€54,709
€164
91%
111€0❌❌❌Y / Y⭐️ 5 (141)
The Urban Jungle! Amazing view in modern new apt!

No image available

€39,820
€126
85%
111€42❌❌✅Y / Y⭐️ 5 (84)
Bairro Alto Studios & Flats (1 floor)

No image available

€27,176
€94
79%
112€0❌❌❌Y / Y⭐️ 4.5 (68)
Atalaia 213 - 3rd Floor

No image available

€19,240
€54
95%
113€38❌❌❌Y / Y⭐️ 4.5 (274)
Modern and cozy Suíte in central Lisbon

No image available

€16,719
€56
81%
112€13❌❌❌N / N⭐️ 4.5 (299)
City Center - Lightfull - Renovated

No image available

€19,764
€60
88%
114€29❌❌❌N / Y⭐️ 4.5 (163)
Sunlit&Cozy Studio near Pr. Real

No image available

€27,765
€76
100%
113€19❌❌❌N / Y⭐️ 5 (98)
Deluxe one bedroom apartment with small Terrace

No image available

€28,224
€103
74%
111€19❌❌✅Y / Y⭐️ 4 (32)
Unique 1 Bedroom Liberdade Avenue SPA

No image available

€50,611
€163
83%
11.53€57✅✅❌N / Y⭐️ 5 (73)
Boulevard - Lisbon Landmark Apartment by Innkeeper

No image available

€39,245
€106
99%
11.51€52❌❌❌Y / Y⭐️ 4.5 (116)

Return Metrics

14.13% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€13,558€27,116€40,674€54,233€67,791€135,583€406,749
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€323,999€323,999€323,999€323,999€323,999€323,999€323,999
Down Payment€81,000€81,000€81,000€81,000€81,000€81,000€81,000
Property Appreciation€12,150€24,664€37,554€50,831€64,506€139,286€578,041
Total Return€430,708€456,781€483,229€510,064€537,297€679,869€1,389,790

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.13%

Cap Rate

8.68%

Return on Investment

32.73%

property-location

R. das Taipas Lisboa, Lisboa, 1250

1 bed • 1 bath • 4 guests

82

Airbnb Investor Score

€13,558

Annual Profit

8.7%

Cap Rate

14.1%

Cash on Cash

€50,020

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €98/night at 80% occupancy.Projected nightly rate is €114/night at 83% occupancy.

Top 53% of comparables

Top 11% 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.

€35,339

Avg annual revenue

83%

Avg occupancy rate

€114

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

€15k

€35k

€55k

€75k

Sign up to see the data on 40 all comparables

€13,558

Profit

Revenue

€50,020

Operating Expenses

€14,862

Operating Income

€35,158

Mortgage & Taxes

€21,599

Profit (Cash Flow)

€13,558

€95,950

Cash Investment

Down Payment

€81,000

Renos & Furnishing

€2,800

Closing Costs

€12,150

Total

€95,950

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.13%

Cap Rate

8.68%

Profit (Cummulative)

€13,558

€324,000

€2,800

€12,150

€0

Total Gain

€31,414