Rua Gonçalves Crespo Linda-a-Velha, Lisboa, 2795-092
3 bed • 2 bath • 5 guests
Airbnb Investor Score
€25,830
Annual Profit
11.8%
Cap Rate
44.9%
Cash on Cash
€59,525
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects €141/night at 70% occupancy ($35,982.34). Airbtics projects €159/night at 75% occupancy ($43,604).
Top 28% 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.
€42,632
Avg annual revenue
75%
Avg occupancy rate
€159
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€15k
€40k
€65k
€95k
Sign up to see the data on 40 all comparables
€39,935
Profit
Revenue
€59,525
Operating Expenses
€16,890
Operating Income
€42,635
Mortgage & Taxes
€2,700
Profit (Cash Flow)
€39,935
€78,189
Cash Investment
Down Payment
€72,000
Renos & Furnishing
€6,189
Total
€78,189
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
44.87%
Cap Rate
11.84%