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 Gonçalves Crespo, Linda-a-Velha, Portugal

3 bed • 2 bath • 5 guests • €360,000

BNB

Calc

Annual Revenue

€59,525

Profit (Cash Flow)

€39,935

Cap Rate

11.8%

Annual Revenue

€59,525

AirDNA projects €141/night at 70% occupancy ($35,982). Airbtics projects €159/night at 75% occupancy ($43,604). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 87% occupancy rate, €187 rate per night.

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

Percentiles25%50%75%90%
Revenue€25,816€39,950€60,925€77,111
Occupancy64%77%87%95%
Nightly Rate€108€139€187€217

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
3 Bedroom duplex apartment with large terrace

No image available

€65,974
€222
79%
332€83❌✅❌Y / Y⭐️ 5 (28)
Villa Marquês Historic House near Tagus river

No image available

€23,749
€79
82%
313€47❌❌❌Y / Y⭐️ 5 (163)
Sunny Flat Lisbon Oeiras

No image available

€30,494
€113
74%
332€0❌❌✅Y / Y⭐️ 5 (47)
Casa do Mar - Golf Jamor

No image available

€41,814
€135
83%
311€42✅❌✅N / Y⭐️ 3.5 (5)
Beautiful apartment

No image available

€26,388
€113
62%
311€52❌❌❌Y / Y⭐️ 4.7 (142)
GuestReady - Sunshine Belém

No image available

€51,134
€141
96%
311€104❌❌❌Y / Y⭐️ 4.3 (55)
Fisherman's House - a boat ride from Lisbon

No image available

€31,376
€134
64%
334€0❌❌❌Y / Y⭐️ 5 (86)
Duplex Over The Tejo,5 min Belém Tower

No image available

€52,438
€177
80%
311€31❌❌✅Y / Y⭐️ 4.5 (79)
GuestReady - Charming residence in Lisbon

No image available

€27,802
€85
87%
331€89❌❌❌Y / Y⭐️ 4.6 (28)
Apartamento T3 encantador e com muita LuZ

No image available

€33,685
€117
77%
313€63❌❌❌Y / Y⭐️ 4.7 (17)
Junqueira Gardens - Casa Antiga Jardim e Piscina

No image available

€89,520
€582
42%
333€0✅❌❌Y / Y⭐️ 5 (17)
Quiet and Sunny Place by LovelyStay

No image available

€36,176
€109
85%
312€89❌❌❌Y / Y⭐️ 4.6 (20)
Apartment with stairs and patio, 50m beach

No image available

€25,416
€91
74%
314€58❌❌❌N / Y⭐️ 4.7 (4)
Casa Ferry Holiday House Lisbon 15min & Beach 8min

No image available

€29,295
€105
76%
313€57❌❌✅Y / Y⭐️ 4.8 (42)
Stunning House with Terrace

No image available

€69,176
€318
58%
332€73❌❌❌Y / Y⭐️ 4.9 (22)
Charming TM Flat by the Ocean with a View

No image available

€31,995
€131
65%
322€63❌❌❌Y / Y⭐️ 4.5 (54)
Cozy well lit apartment with a superb view

No image available

€48,522
€152
87%
323€0❌❌❌Y / Y⭐️ 5 (81)
Algés - Apartamento novo confortável com vista Rio

No image available

€33,251
€189
48%
325€0❌❌❌Y / N⭐️ 4.8 (21)
Algés Boutique@Unique lifestyle in cozy apartment

No image available

€56,631
€192
79%
323€74❌❌❌Y / Y⭐️ 4.8 (97)
Apartamento renovado em Belem

No image available

€26,368
€117
60%
322€52❌❌✅Y / Y⭐️ 4.2 (151)
Ambassador River View

No image available

€33,128
€98
90%
324€83❌❌❌Y / Y⭐️ 4.8 (113)
Guest-house at Trafaria, Costa da Caparica

No image available

€31,687
€187
45%
324€209❌❌✅Y / Y⭐️ 5 (22)
Belém Light-Filled Apartments With Patio

No image available

€56,529
€155
97%
322€63❌❌❌Y / Y⭐️ 4.5 (22)
Alcântara Bright Riverside Escape with AC

No image available

€47,199
€162
78%
322€83❌❌❌Y / Y⭐️ 4.8 (139)
Casa de Sonho

No image available

€47,477
€143
89%
332€52❌❌❌Y / N⭐️ 4.5 (27)
3 Bedrooms - 6pax - Benfica - Lisboa

No image available

€27,121
€89
77%
316€68❌❌❌Y / N⭐️ 4.8 (24)
Lighthouse, the Real Deal.

No image available

€58,818
€217
72%
325€79❌❌❌Y / Y⭐️ 5 (30)
Art-Deco Belém 16

No image available

€26,000
€79
88%
321€62❌❌❌Y / Y⭐️ 4.7 (84)
Art-Deco Belém 15

No image available

€35,870
€99
96%
321€62❌❌❌Y / Y⭐️ 4.8 (77)
Bright Coastal Duplex Apartment with AC

No image available

€46,229
€133
92%
322€48❌❌❌Y / Y⭐️ 4.4 (32)
Wonderful Apt Belém - Few Steps from the River!

No image available

€22,157
€75
81%
311€0❌❌❌Y / Y⭐️ 4.2 (42)
Lisbon wonderland apt

No image available

€36,855
€106
95%
323€63❌❌❌Y / Y⭐️ 5 (189)
Timeless - Charming Belém

No image available

€94,849
€291
89%
323€0❌❌❌Y / Y⭐️ 5 (2)
Urbanização Casas do Lago, Serra de Carnaxide

No image available

€58,263
€207
77%
332€0❌❌❌Y / Y⭐️ 5 (45)
Pedrouços 37

No image available

€72,425
€205
96%
324€47❌❌❌Y / Y⭐️ 4.8 (86)
Fabulous duplex in Belem with river view

No image available

€47,127
€170
74%
322€63❌❌✅Y / Y⭐️ 4.2 (224)
Alges Apartamento

No image available

€31,819
€164
53%
311€0❌❌✅N / Y⭐️ 0 (3)
Villa Emerald Oeiras Lisbon

No image available

€43,492
€154
77%
331€0❌❌❌Y / Y⭐️ 4.5 (5)
Duplex Embaixador by Interhome

No image available

€42,546
€197
59%
321€0❌❌❌Y / Y⭐️ 4.8 (8)

Return Metrics

44.87% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€39,934€79,869€119,803€159,738€199,673€399,346€1,198,038
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€287,999€287,999€287,999€287,999€287,999€287,999€287,999
Down Payment€72,000€72,000€72,000€72,000€72,000€72,000€72,000
Property Appreciation€10,800€21,924€33,381€45,183€57,338€123,809€513,814
Total Return€410,734€461,793€513,185€564,921€617,011€883,155€2,071,852

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

44.87%

Cap Rate

11.84%

Return on Investment

62.26%

property-location

Rua Gonçalves Crespo Linda-a-Velha, Lisboa, 2795-092

3 bed • 2 bath • 5 guests

197

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

€39,935

€288,000

€6,189

€10,800

€0

Total Gain

€55,404