R. das Taipas Lisboa, Lisboa, 1250
1 bed • 1 bath • 4 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%