BNBCalc Short Term Rental Investment Analysis R. Arco do Carvalhão, Lisboa, Portugal

1 bed • 2 bath • 4 guests • $500,000

BNB

Calc

Report by:

raupperino@gmail.com

Annual Revenue

$36,378

Profit (Cash Flow)

$12,949

Cap Rate

3.7%

Annual Revenue

$36,378

AirDNA projects $82/night at 83% occupancy ($24,858).

BNB Calc projects a 83% occupancy rate, $120 rate per night.

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

Return Metrics

2.49% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,949	$25,898	$38,847	$51,796	$64,745	$129,491	$388,473
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$527,949	$556,348	$585,210	$614,550	$644,382	$801,449	$1,602,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.49%

Cap Rate

3.68%

Return on Investment

5.39%

R. Arco do Carvalhão Lisboa, Lisboa

1 bed • 2 bath • 4 guests

Purchase Price

$36,378

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,949

Profit

Revenue

$36,378

Operating Expenses

$17,929

Operating Income

$18,449

Mortgage & Taxes

$5,500

Profit (Cash Flow)

$12,949

$518,376

Cash Investment

Down Payment

$500,000

Renos & Furnishing

$3,376

Closing Costs

$15,000

Total

$518,376

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.49%

Cap Rate

3.68%

Return on Investment

5.39%