BNBCalc Short Term Rental Investment Analysis Tv. André Rebelo 22, 8200-002 Albufeira, Portugal

3 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Annual Revenue

$31,594

Profit (Cash Flow)

-$13,099

Cap Rate

2.7%

Annual Revenue

$31,594

AirDNA projects $173/night at 50% occupancy ($31,593).

BNB Calc projects a 50% occupancy rate, $173 rate per night.

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

Return Metrics

-10.79% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,099	-$26,198	-$39,298	-$52,397	-$65,497	-$130,994	-$392,984
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,044	$14,375	$22,005	$29,945	$38,209	$84,864	$399,999
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$108,944	$118,626	$129,070	$140,302	$152,349	$225,827	$820,646

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.79%

Cap Rate

2.71%

Return on Investment

7.36%

22 Tv. André Rebelo Albufeira, Faro, 8200-002

3 bed • 2 bath • 6 guests

Purchase Price

$31,594

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$13,099

Profit

Revenue

$31,594

Operating Expenses

$18,027

Operating Income

$13,566

Mortgage & Taxes

$26,666

Profit (Cash Flow)

-$13,099

$121,376

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$6,376

Closing Costs

$15,000

Total

$121,376

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.79%

Cap Rate

2.71%

Return on Investment

7.36%