Rua Abade Faria Lisboa, Lisboa
3 bed • 2 bath • 5 guests
Airbnb Investor Score
$22,287
Annual Profit
9.4%
Cap Rate
16.8%
Cash on Cash
$69,973
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $194/night at 72% occupancy ($51,017.28). Airbtics projects $181/night at 85% occupancy ($56,192).
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.
$56,708
Avg annual revenue
85%
Avg occupancy rate
$181
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$100k
$145k
Sign up to see the data on 40 all comparables
$22,288
Profit
Revenue
$69,973
Operating Expenses
$18,353
Operating Income
$51,620
Mortgage & Taxes
$29,333
Profit (Cash Flow)
$22,288
$132,876
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$6,376
Closing Costs
$16,500
Total
$132,876
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.77%
Cap Rate
9.38%