BNBCalc Short Term Rental Investment Analysis R. do Rio de Janeiro, Funchal, Madeira, 9060-276

2 bed • 1 bath • 4 guests • €200,000

BNB

Calc

Annual Revenue

€56,911

Profit (Cash Flow)

€29,703

Cap Rate

20.2%

Annual Revenue

€56,911

AirDNA projects €142/night at 81% occupancy ($41,958). Airbtics projects €148/night at 83% occupancy ($44,749). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 95% occupancy rate, €164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€29,220	€43,204	€57,654	€82,112
Occupancy	79%	89%	95%	99%
Nightly Rate	€100	€131	€164	€225

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento Quinta do Faial	€24,112	€86	76%	2	2	3	€26	❌	❌	❌	Y / Y	⭐️ 4.2 (21)
GuestReady - Hillside Oceanview Heaven	€59,918	€177	91%	2	2	1	€85	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Uptown Sea View by Madeira Sun Travel	€43,850	€125	94%	2	3	1	€107	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Funchal Carvalhal Old Town, Apartment B	€49,705	€148	92%	2	2	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (33)
Boa Nova base.	€20,763	€58	98%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (130)
Funchal Carvalhal Old Town C	€45,958	€132	95%	2	2	2	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (82)
Apartments Madeira Santa Maria	€51,198	€173	81%	2	2	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (59)
Garden Cottage on beautiful quinta near Funchal	€35,276	€126	75%	2	2	4	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Solar Do Ribeiro Two Bedroom apartment	€42,046	€142	81%	2	3	3	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
The View, Funchal	€51,257	€146	96%	2	2	3	€63	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Funchal Carvalhal Old Town, Apartment A	€51,855	€159	89%	2	2	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (80)
Pena I by An Island Apart	€59,080	€160	100%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Glowing Funchal Apartment	€32,825	€109	82%	2	2	7	€104	✅	❌	❌	Y / Y	⭐️ 5 (68)
Big House with AMAZING View in Funchal	€28,389	€106	72%	2	2	4	€104	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
The Blue Sanctuary Relax Pad	€31,838	€156	55%	2	2	3	€104	✅	❌	✅	Y / Y	⭐️ 4.8 (38)
Pi Houses	€20,886	€134	41%	2	2	1	€91	❌	❌	❌	Y / Y	⭐️ 5 (29)
Casa Moleson by LovelyStay	€118,417	€358	90%	2	2	5	€183	❌	✅	❌	Y / Y	⭐️ 4.8 (17)
Pena II by An Island Apart	€74,659	€203	100%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Drapes Design Apartments III by An Island Apart	€69,379	€189	100%	2	2	1	€77	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Ilha Bonita	€35,412	€117	80%	2	2	3	€94	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Pretty house on beautiful quinta near Funchal	€31,195	€130	64%	2	2	4	€26	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Apartment Silvestre Freitas	€37,756	€113	89%	2	2	5	€63	✅	❌	❌	Y / Y	⭐️ 4.9 (155)
Casa Lanço with Spectacular View	€30,804	€97	84%	2	3	5	€187	❌	❌	❌	Y / Y	⭐️ 1 (1)
FANTASTIC BIG HOUSE WITH SUNSET VIEW ON THE CITY	€30,373	€120	69%	2	2	60	€104	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Casa da Paz - Fantástica vista para baía Funchal.	€31,889	€96	89%	2	3	3	€41	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Casa de São Tiago 2	€50,194	€165	82%	2	2	4	€63	❌	❌	❌	Y / Y	⭐️ 5 (19)
Casa de São Tiago 1	€47,726	€164	79%	2	2	4	€63	❌	❌	❌	Y / N	⭐️ 4.8 (14)
Pena Apartments - A	€33,145	€95	95%	2	2	3	€37	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Sunlight Apartment by LovelyStay	€128,250	€359	97%	2	2	5	€166	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Downtown 2 (AL)	€26,862	€72	99%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 5 (100)
Trendy Apartments	€36,172	€101	97%	2	1	3	€41	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Apartment Serrao	€23,851	€65	99%	2	1	1	€71	❌	❌	❌	Y / Y	⭐️ 5 (108)
Old Town House Madeira	€50,501	€146	94%	2	2	4	€63	❌	❌	❌	Y / Y	⭐️ 5 (18)
Barreirinha Front-line Sea View 2 Bedroom II	€72,084	€225	87%	2	1	5	€125	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
City View Gardens II	€21,944	€74	80%	2	2	5	€72	❌	❌	❌	Y / Y	⭐️ 5 (27)
House with Jacuzzi and perfect Sea View	€27,324	€110	66%	2	1	4	€104	❌	✅	✅	Y / Y	⭐️ 4.7 (106)
Rochinha house with pool and fabulous view	€66,192	€226	80%	2	2	4	€52	✅	❌	✅	Y / Y	⭐️ 4.8 (114)
Amazing Ocean View Villa	€32,030	€95	92%	2	1	3	€89	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Charming Townhouse, centre of Funchal	€33,652	€100	90%	2	1	4	€37	❌	❌	❌	Y / Y	⭐️ 4.8 (69)

Return Metrics

58.79% 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)	€29,703	€59,406	€89,109	€118,812	€148,515	€297,031	€891,093
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999	€159,999
Down Payment	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000	€40,000
Property Appreciation	€6,000	€12,180	€18,545	€25,101	€31,854	€68,783	€285,452
Total Return	€235,703	€271,586	€307,654	€343,914	€380,370	€565,814	€1,376,546

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.79%

Cap Rate

20.18%

Return on Investment

76.24%

R. do Rio de Janeiro Funchal, Madeira, 9060-276

2 bed • 1 bath • 4 guests

Purchase Price

306

Airbnb Investor Score

€29,703

Annual Profit

20.2%

Cap Rate

58.8%

Cash on Cash

€56,911

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €142/night at 81% occupancy.Projected nightly rate is €148/night at 83% 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.

€44,300

Avg annual revenue

83%

Avg occupancy rate

€147

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

€50k

€90k

€130k

€29,703

Profit

Revenue

€56,911

Operating Expenses

€16,541

Operating Income

€40,369

Mortgage & Taxes

€10,666

Profit (Cash Flow)

€29,703

€50,523

Cash Investment

Down Payment

€40,000

Renos & Furnishing

€4,523

Closing Costs

€6,000

Total

€50,523

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

58.79%

Cap Rate

20.18%

Return on Investment

76.24%