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 Rua Abade Faria, Lisbon, Portugal

3 bed • 2 bath • 5 guests • $550,000

BNB

Calc

Annual Revenue

$69,973

Profit (Cash Flow)

$22,288

Cap Rate

9.4%

Annual Revenue

$69,973

AirDNA projects $194/night at 72% occupancy ($51,017). Airbtics projects $181/night at 85% occupancy ($56,192). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 93% occupancy rate, $206 rate per night.

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

Percentiles25%50%75%90%
Revenue$36,909$54,340$71,201$109,774
Occupancy80%90%93%98%
Nightly Rate$125$163$206$302

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
Hideaway Family Apartment | Prime Location | Wi-Fi

No image available

$43,408
$128
91%
331$86❌❌❌Y / Y⭐️ 4.7 (42)
GuestReady - Flamingo's House

No image available

$65,874
$182
96%
311$107❌❌❌Y / Y⭐️ 4.2 (61)
Hideaway Family Apartment | AC | Wi-Fi | Location

No image available

$57,614
$162
96%
331$86❌❌❌Y / Y⭐️ 4.6 (42)
Beautiful Spacious Flat in the Heart of Lisbon

No image available

$48,559
$183
71%
333$129❌❌✅Y / Y⭐️ 5 (75)
Lisbon heart 1-cozy Flat-Family Friendly

No image available

$29,727
$81
100%
312$27❌❌❌Y / Y⭐️ 4.7 (162)
Lucky Alameda Apartment

No image available

$59,006
$236
68%
333$54❌❌❌Y / N⭐️ 4.8 (7)
Pedro Surf Shelter

No image available

$39,298
$120
88%
314$108❌❌❌Y / Y⭐️ 5 (24)
Casa Augusto - your house in the heart of Lisbon

No image available

$65,862
$210
84%
333$108❌❌✅Y / Y⭐️ 4.9 (27)
Cozy Apartment with Big balcony near city centre

No image available

$42,687
$127
91%
313$43❌❌❌Y / Y⭐️ 4.8 (199)
GuestReady - Spring break in Lisbon

No image available

$48,429
$139
93%
311$92❌❌❌Y / Y⭐️ 4.6 (42)
SunnyArroiosApartment

No image available

$78,568
$235
91%
333$59❌❌❌Y / Y⭐️ 4.8 (103)
Saldanha Central Urban @ Lisbon

No image available

$60,536
$164
97%
333$92❌❌❌Y / Y⭐️ 4.5 (70)
Home Out City House w/ 3 Suites

No image available

$141,786
$424
91%
343$70❌❌❌Y / Y⭐️ 4.8 (118)
GuestReady - One prime stay in Lisbon

No image available

$31,523
$95
90%
311$75❌❌❌Y / Y⭐️ 4.9 (188)
Manjericos House

No image available

$34,941
$118
80%
314$108❌❌❌Y / Y⭐️ 4.6 (146)
Dreamy Alameda Apartment

No image available

$51,357
$168
83%
333$59❌❌❌Y / Y⭐️ 4.8 (48)
LIGHT FILLED 3BR WITH A/C IN CENTRAL LISBON

No image available

$39,802
$116
93%
332$97❌❌❌Y / Y⭐️ 4.8 (168)
3 bedroom flat with river on sight @Alameda

No image available

$47,530
$138
91%
312$65❌❌❌Y / Y⭐️ 4.5 (66)
Lisbon heart 2-cozy Flat-Family Friendly

No image available

$29,259
$82
97%
312$27❌❌❌Y / Y⭐️ 4.8 (194)
Lisbon Casa da Clementina: a Serene Garden Stay

No image available

$52,729
$193
73%
334$118❌❌✅Y / Y⭐️ 4.8 (58)
Lovely Home

No image available

$52,797
$155
91%
313$53❌❌❌N / N⭐️ 4.7 (25)
Trendy Flat - Arroios

No image available

$36,666
$99
100%
314$54❌❌❌Y / Y⭐️ 4.9 (93)
Classic & Comfort in Campo Pequeno

No image available

$30,648
$102
80%
312$65❌❌❌N / Y⭐️ 4.2 (83)
Curl Duplex Apartment, Alameda, Lisbon

No image available

$34,045
$149
62%
313$39❌❌❌Y / Y⭐️ 4.4 (27)
Deluxe Apt at Amazing Prime Location,By TimeCooler

No image available

$61,133
$182
91%
331$64❌❌❌Y / Y⭐️ 4.8 (123)
GuestReady - 3BR Apartment in Saldanha with Garden

No image available

$66,628
$205
87%
311$102❌❌❌Y / Y⭐️ 4.8 (100)
GuestReady - Tower- 3 Bedroom Apt in Saldanha

No image available

$55,522
$176
84%
311$97❌❌❌Y / Y⭐️ 4.7 (104)
Lisbon heart 3-cozy Flat-Family Friendly

No image available

$28,369
$79
98%
312$27❌❌❌Y / Y⭐️ 4.7 (108)
HOME @ LX

No image available

$39,601
$232
46%
333$75❌❌❌Y / Y⭐️ 4.8 (54)
Romana T3D Luxury Penthouse

No image available

$119,264
$374
87%
334$12❌❌❌Y / Y⭐️ 5 (90)
Casa da Laurentina: Lisbon Charm & Garden

No image available

$44,060
$157
74%
334$118❌❌✅Y / Y⭐️ 4.9 (63)
Travel Themed Home | Balcony | Office | A/C | Loft

No image available

$60,641
$179
92%
312$48✅❌❌Y / Y⭐️ 5 (167)
Typical 3 bedroom Apt w/ Garden

No image available

$49,823
$163
82%
323$129❌❌❌Y / Y⭐️ 4.7 (134)
Typical Spacious Apartment - Garden View

No image available

$43,474
$138
83%
323$129❌❌❌N / Y⭐️ 4.5 (73)
Lisbon Best Places - Rooftop

No image available

$77,438
$298
71%
321$0❌❌❌Y / Y⭐️ 4.7 (87)
Haus Abel - with pool and garden in central Lisbon

No image available

$112,972
$309
99%
333$108✅❌✅Y / Y⭐️ 5 (15)
Monica's Groove: a Friends' Inspired Apartment

No image available

$63,609
$183
92%
313$87❌❌❌Y / Y⭐️ 4.5 (11)
Terrace and view over Lisbon 3BR Apartment

No image available

$94,250
$345
74%
322$54❌❌❌Y / Y⭐️ 4.5 (63)
Renovated Top-Floor Flat with Sweeping Views of the River

No image available

$84,616
$302
76%
323$102❌✅❌Y / Y⭐️ 4.8 (151)
apartamento no centro com elevador e wifi

No image available

$44,298
$120
100%
322$27❌❌❌Y / Y⭐️ 4.5 (214)

Return Metrics

16.77% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,287$44,575$66,863$89,151$111,439$222,878$668,635
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$439,999$439,999$439,999$439,999$439,999$439,999$439,999
Down Payment$110,000$110,000$110,000$110,000$110,000$110,000$110,000
Property Appreciation$16,500$33,495$50,999$69,029$87,600$189,154$784,994
Total Return$588,787$628,070$667,863$708,181$749,039$962,032$2,003,629

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.77%

Cap Rate

9.38%

Return on Investment

35.02%

property-location

Rua Abade Faria Lisboa, Lisboa

3 bed • 2 bath • 5 guests

95

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$22,288

$440,000

$6,376

$16,500

$0

Total Gain

$46,536