R. de O Primeiro de Janeiro Porto, Porto, 4100-365
3 bed • 2 bath • 8 guests
Airbnb Investor Score
$29,464
Annual Profit
34.8%
Cap Rate
100.3%
Cash on Cash
$51,072
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $151/night at 58% occupancy ($31,988.06). Airbtics projects $145/night at 69% occupancy ($36,542).
Top 26% of comparables
Top 26% 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.
$37,530
Avg annual revenue
69%
Avg occupancy rate
$145
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
$29,465
Profit
Revenue
$51,072
Operating Expenses
$16,274
Operating Income
$34,798
Mortgage & Taxes
$5,333
Profit (Cash Flow)
$29,465
$29,376
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$6,376
Closing Costs
$3,000
Total
$29,376
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
100.3%
Cap Rate
34.79%