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. de O Primeiro de Janeiro, Porto, Porto, 4100-365

3 bed • 2 bath • 8 guests • $100,000

BNB

Calc

Annual Revenue

$51,072

Profit (Cash Flow)

$29,465

Cap Rate

34.8%

Annual Revenue

$51,072

AirDNA projects $151/night at 58% occupancy ($31,988). Airbtics projects $145/night at 69% occupancy ($36,542). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, $177 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,841$35,437$52,068$68,674
Occupancy60%70%79%88%
Nightly Rate$107$136$177$209

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
Charming Bessa Apartment w/park by Unique Hosts

No image available

$29,811
$147
53%
323$81❌❌❌Y / Y⭐️ 4.5 (75)
OPorto House at Avenida da Boavista T3

No image available

$12,217
$61
54%
324$74❌❌❌Y / Y⭐️ 4.5 (41)
Yellow by Boavista Luxury Villas

No image available

$40,037
$166
65%
312$32❌❌❌Y / Y⭐️ 5 (14)
The Pink- Boavista Luxury Villas

No image available

$49,359
$180
74%
312$32❌❌❌Y / Y⭐️ 5 (29)
Ninho @ Francos | 3 Bedrooms | 2 Bathrooms

No image available

$47,697
$181
72%
321$0❌❌❌Y / Y⭐️ 4.5 (56)
Deluxe Rustic 3 Bedroom apartment + Parking

No image available

$66,182
$239
75%
331$32❌❌❌N / Y⭐️ 5 (420)
Charming Boavista Apartment w/park by Unique Hosts

No image available

$26,667
$136
50%
32.53$81❌❌❌Y / Y⭐️ 4.5 (44)
Charming House Music Apartment by Unique Hosts

No image available

$31,498
$139
60%
323$81❌❌❌Y / Y⭐️ 4.5 (44)
Apartamento acolhedor com terraço

No image available

$55,792
$204
74%
322$54❌❌❌Y / Y⭐️ 5 (24)
Apartamento acolhedor com terraço Yellow Villas 4

No image available

$51,926
$187
75%
322$54❌❌❌Y / Y⭐️ 5 (34)
PORTO ALEGRE 2 #3 Quartos#3 Varandas

No image available

$26,416
$114
63%
31.52$65❌❌❌N / Y⭐️ 4.5 (217)
Boutique Style Apartment With Secured Parking

No image available

$46,263
$177
70%
32.53$65❌❌✅Y / Y⭐️ 5 (26)
Casa do Avô

No image available

$38,778
$125
84%
31.52$43❌❌❌Y / Y⭐️ 5 (30)
Apartment with attic, terrace, WiFi free

No image available

$66,191
$275
65%
322$54❌❌❌Y / Y⭐️ 5 (24)
Boavista Premium Flat Porto

No image available

$35,589
$204
45%
32.52$65❌❌❌Y / Y⭐️ 5 (7)
A Modern & Homely 3 Bedroom w/ Elevator

No image available

$26,798
$103
70%
313$38❌❌❌Y / Y⭐️ 4 (72)
3-Bedroom Apartment next to Bom Sucesso

No image available

$19,641
$92
55%
31.51$54❌❌❌N / Y⭐️ 4.5 (39)
Dor.me

No image available

$36,893
$209
48%
323$54❌❌❌Y / Y⭐️ 5 (113)
Grand Apartment Mercado Bom Sucesso

No image available

$40,096
$136
79%
321$118❌❌❌Y / Y⭐️ 4.5 (30)
PORTO ALEGRE 1 #3 Quartos #3 Varandas

No image available

$20,909
$92
60%
31.52$65❌❌❌N / Y⭐️ 4.5 (254)
Casas de Helena

No image available

$27,602
$123
61%
322$32❌❌✅Y / Y⭐️ 4.5 (161)
Cosy family apartment with terrace - 3 bedrooms

No image available

$68,827
$258
72%
322$54❌❌❌Y / Y⭐️ 5 (8)
Best House Premium - With Garage Parking

No image available

$57,806
$218
72%
321$54❌❌❌Y / Y⭐️ 5 (67)
GuestReady - Jazz Apartment

No image available

$50,660
$136
99%
331$65❌❌❌Y / Y⭐️ 4.5 (261)
Apt completo 3 Room Centro Casa do Livro Boavista

No image available

$52,097
$163
86%
322$54❌❌❌Y / Y⭐️ 5 (37)
Flat Garrett 2 bedrooms

No image available

$23,923
$92
69%
31.53$65❌❌✅Y / Y⭐️ 4 (13)
PORTO ALEGRE 3 #3 Quartos #3 Varandas

No image available

$23,063
$94
65%
31.52$65❌❌❌N / Y⭐️ 4.5 (152)
GuestReady - Music Area

No image available

$39,008
$124
82%
321$65❌❌❌N / Y⭐️ 4.5 (31)
Premium Pool Apartment4 by Zen4You 3Bedrooms

No image available

$24,529
$133
49%
322$70✅❌❌Y / Y⭐️ 5 (64)
GuestReady - Sedona lodge near Palácio de Cristal

No image available

$26,552
$69
98%
331$54❌❌✅Y / Y⭐️ 4.5 (58)
GuestReady - October Tide

No image available

$31,412
$91
92%
321$65❌❌❌N / Y⭐️ 4.2 (26)
Oporto Near Boavista

No image available

$48,312
$165
80%
332$0❌❌❌Y / Y⭐️ 0 (1)
Convenient 3-Bedroom Apartment next to Bom Sucesso

No image available

$19,518
$108
45%
321$54❌❌❌N / Y⭐️ 4.6 (70)
Bright & Stylish Apartment Near Parque Da Cidade

No image available

$25,341
$95
70%
321$75❌❌❌Y / Y⭐️ 4.7 (11)
Porto Family Home | NEW recently renovated

No image available

$39,286
$141
74%
32.53$75❌❌❌Y / Y⭐️ 5 (63)
GuestReady - Imperial Kimono

No image available

$34,661
$104
90%
321$65❌❌❌N / Y⭐️ 4.2 (66)
GuestReady - Boavista Urban Escape

No image available

$43,599
$141
83%
321$76❌❌❌Y / Y⭐️ 4.2 (12)
Lighthouse Apartment

No image available

$25,281
$152
45%
324$48❌❌❌Y / Y⭐️ 5 (61)
Oporto Terrace Apartment

No image available

$32,666
$129
68%
322$81❌❌✅Y / Y⭐️ 5 (20)
Boavista Vintage House

No image available

$38,327
$119
88%
32.51$0❌❌❌Y / Y⭐️ 4.5 (30)

Return Metrics

100.3% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$29,464$58,929$88,394$117,859$147,324$294,649$883,948
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$79,999$79,999$79,999$79,999$79,999$79,999$79,999
Down Payment$20,000$20,000$20,000$20,000$20,000$20,000$20,000
Property Appreciation$3,000$6,090$9,272$12,550$15,927$34,391$142,726
Total Return$132,464$165,019$197,667$230,410$263,252$429,041$1,126,674

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

100.3%

Cap Rate

34.79%

Return on Investment

115.31%

property-location

R. de O Primeiro de Janeiro Porto, Porto, 4100-365

3 bed • 2 bath • 8 guests

548

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$29,465

$80,000

$6,376

$3,000

$0

Total Gain

$33,874

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service