BNBCalc Short Term Rental Investment Analysis Tv. do Sobral, Ourém, Santarém, 2490-204

3 bed • 2 bath • 8 guests • €140,000

BNB

Calc

Annual Revenue

€28,518

Profit (Cash Flow)

€7,680

Cap Rate

10.8%

Annual Revenue

€28,518

AirDNA projects €113/night at 46% occupancy ($19,042). Airbtics projects €162/night at 47% occupancy ($27,865). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, €122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,959	€20,795	€42,473	€83,038
Occupancy	33%	41%	64%	84%
Nightly Rate	€114	€136	€180	€265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
House of Fonte Catarina - Ourém / Fátima	€26,998	€115	64%	3	2	2	€31	✅	❌	❌	Y / Y	⭐️ 4.8 (106)
moradias do castelo ferias tranquilas	€15,180	€122	34%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 4.8 (60)
Charming Religious House	€15,526	€126	33%	3	3	1	€17	❌	❌	❌	Y / N	⭐️ 4.8 (37)
Cozy Apartment With Garden	€27,954	€136	56%	3	4	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (93)
Conforto em Fátima 200m Santuário	€32,496	€231	35%	3	2	2	€71	❌	❌	❌	N / Y	⭐️ 5 (10)
StaynFeel 03	€17,718	€121	38%	3	2	1	€68	❌	❌	✅	Y / Y	⭐️ 5 (112)
Monte dos Pastorinhos	€16,495	€105	42%	3	2	2	€36	❌	❌	❌	Y / N	⭐️ 4.8 (46)
Casa do Pinheiro	€20,149	€137	35%	3	2	2	€67	❌	❌	✅	Y / N	⭐️ 5 (3)
Quinta da Lebre Casa no campo	€24,027	€92	70%	3	3	2	€31	✅	❌	✅	Y / Y	⭐️ 5 (97)
Pilgrim Home	€42,617	€165	70%	3	3	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (19)
Modern apartment 5 mins walking to the Santuary	€55,197	€177	85%	3	3	2	€21	❌	❌	❌	Y / Y	⭐️ 5 (25)
Alto das Nogueiras Apartment	€29,121	€111	71%	3	3	1	€19	❌	❌	✅	Y / Y	⭐️ 5 (248)
Quinta dos Canteiros	€34,954	€157	61%	3	2	2	€0	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
Casa da Pia (Pia do Urso)	€41,858	€169	67%	3	3	2	€36	❌	❌	✅	Y / Y	⭐️ 5 (8)
Casa das Sapinhas Ourém/Fátima	€19,306	€127	41%	3	1	1	€21	✅	❌	✅	Y / Y	⭐️ 4.9 (62)
Charming Religious House II	€23,701	€148	43%	3	2	1	€15	❌	❌	✅	N / Y	⭐️ 4.9 (14)
Fátima Apartment for 9pax within 250m Sanctuary	€26,117	€160	41%	3	2	2	€57	❌	❌	❌	N / Y	⭐️ 4.8 (31)
Quintinha Vale Pinheiros	€13,301	€84	41%	3	1	3	€46	❌	❌	✅	Y / Y	⭐️ 0 (0)
Private Villa with pool and magnificent view	€40,528	€172	64%	3	3	3	€171	✅	❌	❌	Y / Y	⭐️ 4.7 (12)
macrisbete 4	€37,742	€234	44%	3	2	2	€0	❌	❌	❌	Y / N	⭐️ 5 (2)
Sra. Da Graça House - avec piscine	€42,644	€122	94%	3	3	3	€98	✅	❌	❌	Y / Y	⭐️ 4.8 (133)
Quinta da Silva	€17,207	€85	55%	3	1	2	€0	✅	❌	❌	Y / Y	⭐️ 3.8 (10)
Charmante maison avec sa piscine	€10,581	€85	34%	3	2	3	€21	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Entire home-AirCon-sleeps 8- close 4 UNESCO sites	€12,086	€64	50%	3	2	3	€52	❌	❌	❌	Y / Y	⭐️ 4.6 (35)
Casa na Aldeia	€20,670	€101	56%	3	1	2	€0	❌	❌	❌	N / N	⭐️ 0 (7)
Casa da Maria Moça Lovely country house in Fatima	€18,093	€121	40%	3	2	2	€62	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Casa da Bisa	€16,431	€118	38%	3	2	3	€0	❌	❌	✅	Y / N	⭐️ 5 (8)
Fatima Belavista & pool a 800m do santuário.	€33,312	€91	99%	3	2	2	€31	✅	❌	❌	Y / Y	⭐️ 5 (22)
Casa do Monte Amarelo	€47,540	€155	84%	3	2	1	€0	❌	❌	❌	N / Y	⭐️ 4 (1)
3 Bedroom Apt, Fatima	€21,581	€190	31%	3	2	1	€16	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
Friendly apartment in Fatima_T3	€64,947	€207	85%	3	1	1	€8	❌	❌	❌	N / N	⭐️ 4.3 (3)
Casa da Ladeira	€17,493	€126	38%	3	2	3	€99	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

20.03% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€7,679	€15,359	€23,039	€30,718	€38,398	€76,796	€230,390
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€111,999	€111,999	€111,999	€111,999	€111,999	€111,999	€111,999
Down Payment	€28,000	€28,000	€28,000	€28,000	€28,000	€28,000	€28,000
Property Appreciation	€4,200	€8,526	€12,981	€17,571	€22,298	€48,148	€199,816
Total Return	€151,879	€163,885	€176,020	€188,290	€200,696	€264,945	€570,207

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.03%

Cap Rate

10.81%

Return on Investment

36.14%

Tv. do Sobral Ourém, Santarém, 2490-204

3 bed • 2 bath • 8 guests

Purchase Price

117

Airbnb Investor Score

€7,679

Annual Profit

10.8%

Cap Rate

20.0%

Cash on Cash

€28,518

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €113/night at 46% occupancy ($19,042.33). Airbtics projects €162/night at 47% occupancy ($27,865).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 63% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€26,098

Avg annual revenue

47%

Avg occupancy rate

€162

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

€5k

€25k

€45k

€65k

€7,680

Profit

Revenue

€28,518

Operating Expenses

€13,372

Operating Income

€15,146

Mortgage & Taxes

€7,466

Profit (Cash Flow)

€7,680

€38,324

Cash Investment

Down Payment

€28,000

Renos & Furnishing

€6,124

Closing Costs

€4,200

Total

€38,324

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.03%

Cap Rate

10.81%

Return on Investment

36.14%