BNBCalc Short Term Rental Rental Arbitrage Analysis Rua Do Cativo, 4000-160 Porto, Porto, Portugal

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

bonnington1988@gmail.com

Annual Revenue

$30,571

Profit (Cash Flow)

$8,368

Cash on Cash Return

NaN%

Annual Revenue

$30,571

AirDNA projects $90/night at 74% occupancy ($24,325). Airbtics projects $93/night at 90% occupancy ($30,570). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 90% occupancy rate, $93 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,182	$32,105	$34,615	$41,254
Occupancy	86%	90%	98%	100%
Nightly Rate	$79	$88	$103	$135

Seasonality (Profit by Month)

Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,368	$16,736	$25,104	$33,472	$41,840	$83,681	$251,043
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$8,368	$16,736	$25,104	$33,472	$41,840	$83,681	$251,043

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

Rua Do Cativo Porto, Porto, 4000-160

1 bed • 1 bath • 4 guests

Monthly Rent

$30,571

Annual Revenue

BNBCalc predicts this property will get $93 per night with 90% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$8,368

Profit

Revenue

$30,571

Operating Expenses

$11,403

Operating Income

$19,168

Net Effective Rent

$10,800

Profit (Cash Flow)

$8,368

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN