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 Rental Arbitrage Analysis Tv. Aldeia, Porto, Porto,

1 bed • 1 bath • 2 guests • €0

BNB

Calc

Annual Revenue

€16,949

Profit (Cash Flow)

-€3,560

Cash on Cash Return

-120.9%

Annual Revenue

€16,949

AirDNA projects €85/night at 70% occupancy ($21,745). Airbtics projects €65/night at 71% occupancy ($16,948). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, €65 rate per night.

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

Percentiles25%50%75%90%
Revenue€11,292€17,418€23,370€28,119
Occupancy59%71%81%88%
Nightly Rate€51€65€77€85

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
Casas da Corujeira - Casa 4

No image available

€12,166
€71
47%
111€0❌❌❌N / N⭐️ 4.5 (25)
Casas da Corujeira - Casa 3

No image available

€14,755
€71
57%
111€0❌❌❌N / Y⭐️ 5 (13)
Casas da Corujeira - Casa 5A

No image available

€13,566
€62
60%
111€0❌❌❌N / N⭐️ 4.5 (6)
Casas da Corujeira - Casa 5

No image available

€12,845
€63
56%
111€0❌❌❌N / N⭐️ 4.5 (16)
Casas da Corujeira - Casa 2

No image available

€14,873
€80
51%
111€0❌❌❌N / N⭐️ 5 (14)
Courtyard Oporto Design Apartment N

No image available

€16,620
€54
81%
111€38❌❌❌N / Y⭐️ 4.5 (24)
Porto H Dragão

No image available

€14,682
€66
59%
112€20❌❌❌Y / N⭐️ 4.5 (7)
Over the River Porto

No image available

€23,396
€76
84%
112€0❌❌❌Y / Y⭐️ 5 (113)
TMB (Train / Metro& Bus ) Oporto Station House (G)

No image available

€15,194
€52
76%
111€20❌❌✅Y / Y⭐️ 5 (75)
TMB (Train / Metro& Bus ) Oporto Station House (Y)

No image available

€12,902
€38
88%
111€14❌❌✅Y / Y⭐️ 4.5 (151)
Nautical Luxury Loft

No image available

€16,192
€42
98%
111€44❌❌❌N / Y⭐️ 5 (86)
Frei Yellow Studio Porto

No image available

€15,191
€68
61%
111€0❌❌❌Y / Y⭐️ 5 (52)
Antas Park Flat With Pool

No image available

€18,510
€64
76%
112€34✅❌❌Y / Y⭐️ 5 (46)
Feel Corporate Housing Campanhã 06

No image available

€27,148
€101
72%
111€29❌❌✅Y / Y⭐️ 5 (5)
charming loft in porto

No image available

€16,048
€51
83%
111€14❌❌✅Y / Y⭐️ 0 (0)
Beringela Apartment

No image available

€21,501
€72
81%
112€24❌❌❌Y / Y⭐️ 5 (184)
HM - ISSY Oporto Apartment

No image available

€22,622
€77
78%
112€30❌❌❌Y / Y⭐️ 5 (27)
Heroísmo 1.1 | Charming Guesthouse

No image available

€28,152
€103
74%
113€24❌❌❌N / Y⭐️ 4.5 (114)
Heroísmo 2.2 | Charming Guesthouse

No image available

€20,345
€81
68%
113€24❌❌❌N / Y⭐️ 4.5 (104)
Green Villas Douro - Villa 1

No image available

€14,575
€56
70%
112€20❌❌❌N / Y⭐️ 4.5 (24)
Fantastic apt. overlooking the Douro River

No image available

€30,458
€101
81%
113€38✅❌❌Y / Y⭐️ 5 (60)
House next to metro station in Porto

No image available

€14,002
€48
77%
113€34❌❌❌Y / Y⭐️ 4.5 (42)
Porto Green

No image available

€15,745
€44
95%
112€29❌❌❌Y / Y⭐️ 4.5 (209)
Modern & Stylish Apartment Iii

No image available

€17,160
€52
88%
111€43❌❌❌Y / Y⭐️ 5 (7)
Porto Nascente - Origami

No image available

€15,926
€84
51%
112€14❌❌✅Y / Y⭐️ 5 (101)
VIVA Stadium Residence Studios

No image available

€20,126
€63
84%
111€38❌❌❌Y / Y⭐️ 4.5 (46)
Chão de Memórias - Dragon Stadium Studio 8.01

No image available

€18,611
€75
65%
112€34❌❌❌Y / Y⭐️ 4.5 (82)
Feel Corporate Housing Campanhã 02

No image available

€28,076
€109
69%
111€35❌❌✅Y / Y⭐️ 5 (8)
Porto Nascente - Koi

No image available

€16,484
€84
53%
111€14❌❌✅Y / Y⭐️ 5 (26)
Porto Nascente - Bambú

No image available

€17,220
€78
60%
112€14❌❌✅Y / Y⭐️ 5 (43)
Heroísmo C.2 | Charming Guesthouse

No image available

€20,201
€81
68%
113€24❌❌❌N / Y⭐️ 4.5 (85)
Antas Place 193

No image available

€14,475
€39
97%
112€24❌❌❌N / Y⭐️ 4.5 (191)
Heroísmo 1.3 | Charming Guesthouse

No image available

€11,352
€40
74%
113€24❌❌❌N / Y⭐️ 4.5 (114)
Porto House RT

No image available

€8,752
€43
54%
112€17❌❌❌Y / Y⭐️ 4.5 (72)
Solar Studio Campanhã - Clean & Safe

No image available

€16,670
€55
82%
113€14❌❌❌Y / Y⭐️ 4.5 (33)
Porto Nascente - Bonsai

No image available

€16,550
€77
58%
112€14❌❌✅Y / Y⭐️ 5 (111)
BRA.com Campanhã 201

No image available

€12,304
€70
47%
112€14❌❌❌N / Y⭐️ 4 (4)
Heroísmo 0.2 | Charming Guesthouse

No image available

€11,147
€43
69%
113€24❌❌❌N / N⭐️ 4.5 (96)
TMB (Train / Metro & Bus) Oporto Station House (B)

No image available

€14,119
€54
68%
111€20❌❌✅Y / Y⭐️ 5 (90)
Courtyard Oporto Design Apartment K With Terrace

No image available

€16,356
€51
85%
111€38❌❌❌N / Y⭐️ 5 (61)

Return Metrics

-120.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€3,560-€7,120-€10,680-€14,240-€17,801-€35,602-€106,807
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-€3,560-€7,120-€10,680-€14,240-€17,801-€35,602-€106,807

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-120.94%

Payback Period Days

0

Return on Investment

-120.94%

property-location

Tv. Aldeia Porto, Porto

1 bed • 1 bath • 2 guests

€16,949

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €85/night at 70% occupancy ($21,745.69). Airbtics projects €65/night at 71% occupancy ($16,948).

Top 51% of comparables

Top 51% 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.

€17,175

Avg annual revenue

71%

Avg occupancy rate

€65

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

€10k

€15k

€25k

€30k

Sign up to see the data on 40 all comparables

-€3,560

Profit

Revenue

€16,949

Operating Expenses

€10,309

Operating Income

€6,640

Net Effective Rent

€10,200

Profit (Cash Flow)

-€3,560

€2,944

Cash Investment

Renos & Furnishing

€2,854

Setup Costs

€90

Total

€2,944

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-120.94%

Payback Period Days

0