BNBCalc Short Term Rental Investment Analysis Rua 8, Redondo, Portugal

2 bed • 2 bath • 4 guests • €250,000

BNB

Calc

Annual Revenue

€31,157

Profit (Cash Flow)

€15,487

Cap Rate

6.9%

Annual Revenue

€31,157

AirDNA projects €136/night at 39% occupancy ($19,401). Airbtics projects €116/night at 54% occupancy ($22,834). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, €133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€12,375	€20,866	€31,948	€49,742
Occupancy	44%	55%	64%	74%
Nightly Rate	€75	€101	€133	€176

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Monte da Rua 13- Alentejo (Évora)	€14,883	€92	44%	2	1	2	€0	❌	❌	✅	N / Y	⭐️ 4.7 (156)
Di&Ana II - Alojamento Redondo	€12,605	€58	59%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (16)
Tia Luísa Cottage	€11,129	€48	62%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.6 (48)
À das Freiras - Duplex	€22,483	€75	82%	2	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (127)
Casa Montoit8	€17,576	€67	70%	2	1	1	€47	❌	❌	✅	Y / Y	⭐️ 4.9 (144)
Cozy Cottage in Alentejo	€29,420	€158	51%	2	1	2	€0	✅	❌	✅	Y / Y	⭐️ 5 (57)
Rural retreat in Alentejo, up to 4 pax	€20,875	€121	47%	2	1	2	€37	✅	❌	❌	Y / Y	⭐️ 4.8 (90)
Monte das Lages - Casa do Pátio	€51,843	€296	46%	2	2	1	€79	✅	❌	✅	Y / Y	⭐️ 5 (1)
Monte Alecrim, Chalé de campo	€31,496	€141	61%	2	1	2	€0	✅	❌	❌	Y / Y	⭐️ 5 (4)
A Casa do Mestre Lau - no coração do Alentejo	€12,841	€95	36%	2	1	1	€21	❌	❌	✅	N / Y	⭐️ 5 (11)
Casa da Oliveira	€16,025	€76	56%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Casa da Travessa	€18,211	€86	56%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (72)
Casa Maria Inácia T2	€14,486	€60	63%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 5 (203)
Casa Soure Suites & Apartments - U3 Ap T2	€26,440	€131	55%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (87)
Casa Portas D'Aviz estacionamento à porta	€24,939	€139	48%	2	1	1	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (191)
House with panoramic views in the historic center of Évora	€20,026	€74	74%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (400)
Casa dos Castelos (2 bedroom apartment w/ terrace)	€32,732	€104	84%	2	3	1	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (219)
Casa das Nobres	€17,624	€71	65%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 4.8 (145)
A Casa do Mestre	€27,803	€119	64%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
Monte da Serralheira, 1 bedroom appartment	€19,741	€86	63%	2	1	2	€0	✅	❌	❌	N / Y	⭐️ 4.5 (113)
Casa 9 Oliva, 4 pessoas em quinta dentro de Évora	€33,686	€209	44%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.9 (14)
Casa 10 Cabaça, 4pessoas em quinta dentro de Évora	€36,801	€190	53%	2	1	1	€0	❌	❌	✅	N / Y	⭐️ 4.4 (8)
Casa do Tintejo	€45,507	€175	71%	2	1	4	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Casa da Freiria	€18,118	€93	53%	2	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (79)
The patio home away from home	€24,280	€74	89%	2	1	2	€11	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Fun&Zen Évora House -Full House in Historic Center	€19,015	€69	73%	2	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (293)
Flamingo's House - City Center with parking place	€15,265	€127	32%	2	1	2	€42	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Casa dos Espelhos	€11,622	€47	68%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.8 (338)
Monte das Cobras Country House	€13,802	€99	38%	2	1	2	€0	✅	❌	❌	N / Y	⭐️ 4.7 (29)
Casa da Travessa	€44,737	€153	78%	2	3	2	€53	❌	❌	❌	N / Y	⭐️ 5 (2)
Casa da Ti'Lia	€18,459	€79	64%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Casa Grande - Aldeia de São Gregório	€17,171	€132	35%	2	1	14	€26	✅	❌	✅	N / N	⭐️ 4.8 (25)
Monte das Lages - Casa dos Arcos	€58,918	€275	56%	2	2	1	€99	✅	❌	✅	Y / Y	⭐️ 5 (2)
Quinta do Evaristo \| Up to 6	€28,324	€165	46%	2	1	2	€73	✅	❌	✅	Y / N	⭐️ 4.2 (69)
Casa Soure Suites & Apartments - U5 (Ap T1+1)	€18,801	€107	48%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (46)

Return Metrics

24.88% 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)	€15,487	€30,974	€46,461	€61,949	€77,436	€154,872	€464,617
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999	€199,999
Down Payment	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000	€50,000
Property Appreciation	€7,500	€15,225	€23,181	€31,377	€39,818	€85,979	€356,815
Total Return	€272,987	€296,199	€319,643	€343,326	€367,254	€490,851	€1,071,433

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.88%

Cap Rate

6.94%

Return on Investment

47.63%

Rua 8 Distrito de Évora

2 bed • 2 bath • 4 guests

Purchase Price

Airbnb Investor Score

€943

Annual Profit

6.9%

Cap Rate

24.9%

Cash on Cash

€31,157

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €136/night at 39% occupancy.Projected nightly rate is €116/night at 54% occupancy.

Occupancy Rate

Top 28% 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.

€22,618

Avg annual revenue

54%

Avg occupancy rate

€115

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

€5k

€25k

€40k

€60k

€15,487

Profit

Revenue

€31,157

Operating Expenses

€13,794

Operating Income

€17,362

Mortgage & Taxes

€1,875

Profit (Cash Flow)

€15,487

€54,744

Cash Investment

Down Payment

€50,000

Renos & Furnishing

€4,744

Total

€54,744

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.88%

Cap Rate

6.94%

Return on Investment

47.63%