BNBCalc Short Term Rental Investment Analysis Urbanização Golden Clube, Carvoeiro, Faro,

3 bed • 3.5 bath • 8 guests • €395,000

BNB

Calc

Annual Revenue

€54,505

Profit (Cash Flow)

€17,662

Cap Rate

9.8%

Annual Revenue

€54,505

AirDNA projects €239/night at 53% occupancy ($46,203). Airbtics projects €233/night at 64% occupancy ($54,505). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 64% occupancy rate, €233 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€23,839	€43,001	€73,369	€111,006
Occupancy	49%	62%	79%	85%
Nightly Rate	€132	€188	€252	€353

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Three Bedroom Luxury Townhouse \|Breakfast included	€121,923	€793	42%	3	3	3	€0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Moradia com Piscina Aquecida Privativa	€66,008	€227	79%	3	3	3	€149	✅	❌	✅	Y / Y	⭐️ 5 (51)
Beautiful 3 Bed Villa Roof Terrace Panoramic views	€33,330	€114	80%	3	2	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (15)
Casa Destino	€30,136	€174	47%	3	2.5	1	€99	✅	❌	❌	Y / N	⭐️ 4 (5)
Casa Anton - Heated pool, sea views and only 1.5km	€28,425	€173	45%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (6)
La Pausa	€36,726	€203	47%	3	3	1	€99	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Carvoeiro Penthouse Apartment with pools	€29,830	€107	75%	3	2.5	4	€79	✅	❌	❌	Y / Y	⭐️ 5 (66)
Ferienhaus Casa Primavera	€17,001	€84	55%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Villa Loretta - Private heated pool, two minutes'	€30,119	€152	54%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 4 (5)
Amazing 3 bedroom Villa in Carvoeiro!	€48,202	€231	56%	3	2.5	5	€118	✅	❌	❌	Y / Y	⭐️ 5 (20)
CASA SAGITARIO, familievilla met privézwembad	€66,929	€305	60%	3	2	7	€0	✅	❌	❌	Y / N	⭐️ 0 (1)
Prachtige villa bij Carvoeiro, met zeezicht	€89,144	€364	67%	3	2	7	€0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Villa with private pool, aircon and pool table	€106,807	€352	83%	3	3	7	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Perfect family villa \| Private pool \| Near beach!	€78,606	€306	70%	3	2	1	€104	✅	❌	❌	Y / Y	⭐️ 5 (9)
Colina Branca Larger Family House	€73,065	€241	83%	3	2	7	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
Eden	€29,740	€104	73%	3	2	6	€99	❌	❌	❌	Y / Y	⭐️ 5 (21)
Comfortable & Spacious home for 6 with Pool	€37,195	€226	45%	3	4	5	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Casa Mimosa	€93,660	€278	92%	3	3	5	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Casa O´ Charco · Lovely villa with annex with priv	€40,509	€125	88%	3	2	1	€99	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Quinta do Paraiso, Villa os Quatros zwembad ged.	€36,344	€129	77%	3	2	5	€83	✅	❌	✅	Y / Y	⭐️ 5 (24)
Bonita · Ideal Villa for Families and Couples Alik	€42,553	€137	85%	3	3	1	€99	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Casa Jasmine - Private pool and just 10 minute wal	€25,482	€145	48%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (22)
Apartment 136 Carvoeiro	€41,831	€229	50%	3	2	3	€0	✅	❌	✅	Y / Y	⭐️ 5 (18)
Casa Da Luz no centro de Carvoeiro	€45,271	€195	63%	3	3	5	€99	✅	❌	✅	Y / Y	⭐️ 5 (31)
6 person holiday home with private pool	€55,436	€180	84%	3	2	4	€74	✅	❌	❌	Y / Y	⭐️ 3.5 (3)
Elegant Villa in Carvoeiro with Swimming Pool	€18,934	€148	35%	3	3	1	€0	✅	❌	✅	Y / N	⭐️ 4.5 (15)
3 bedroom villa with private pool, close to town	€50,107	€244	56%	3	3	5	€35	✅	❌	❌	Y / Y	⭐️ 5 (43)
Spacious, family villa with pool in Carvoeiro	€89,960	€546	45%	3	3	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Casa Filipa: Upper Floor	€26,979	€134	55%	3	2.5	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Villa Casa da Vinha in Carvoeiro	€51,059	€183	76%	3	2	5	€143	✅	❌	✅	Y / Y	⭐️ 5 (36)
Great Amenities! Full Kitchen and Private Pool!	€190,001	€895	58%	3	3	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa Max	€57,699	€196	80%	3	2	5	€99	✅	❌	❌	Y / Y	⭐️ 5 (43)
Carvoeiro luxury house Casa Isabella	€29,614	€104	78%	3	2	6	€114	❌	❌	❌	Y / Y	⭐️ 5 (94)
Casa Filipa: Lower Floor	€37,398	€158	62%	3	3	1	€99	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Superb Villa w/ Private Pool, Wi-Fi, A/C, BBQ	€19,474	€127	42%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (2)
CASA BAIA	€84,362	€221	100%	3	2.5	5	€99	✅	❌	✅	Y / Y	⭐️ 5 (11)
Villa Carvoeiro, pool heating,tennis table,snooker	€22,725	€70	89%	3	3	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (123)
Superb Villa w/ Private Pool, Wi-Fi, A/C, BBQ	€52,486	€350	41%	3	3	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Harmony House	€26,620	€128	57%	3	3.5	1	€69	❌	❌	❌	Y / Y	⭐️ 5 (15)
Pretty 3 bedroom holiday home with pool and garden	€70,793	€276	70%	3	2	5	€99	✅	❌	❌	Y / Y	⭐️ 4.5 (52)

Return Metrics

18.21% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€17,661	€35,323	€52,984	€70,646	€88,307	€176,615	€529,845
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€315,999	€315,999	€315,999	€315,999	€315,999	€315,999	€315,999
Down Payment	€79,000	€79,000	€79,000	€79,000	€79,000	€79,000	€79,000
Property Appreciation	€11,850	€24,055	€36,627	€49,575	€62,913	€135,846	€563,768
Total Return	€424,511	€454,378	€484,611	€515,221	€546,220	€707,461	€1,488,613

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.21%

Cap Rate

9.8%

Return on Investment

36.17%

Urbanização Golden Clube Carvoeiro, Faro

3 bed • 3.5 bath • 8 guests

Purchase Price

103

Airbnb Investor Score

€17,661

Annual Profit

9.8%

Cap Rate

18.2%

Cash on Cash

€54,505

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is €239/night at 53% occupancy.Projected nightly rate is €233/night at 64% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

€53,312

Avg annual revenue

64%

Avg occupancy rate

€233

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

€75k

€130k

€190k

€17,662

Profit

Revenue

€54,505

Operating Expenses

€15,778

Operating Income

€38,728

Mortgage & Taxes

€21,066

Profit (Cash Flow)

€17,662

€96,962

Cash Investment

Down Payment

€79,000

Renos & Furnishing

€6,112

Closing Costs

€11,850

Total

€96,962

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.21%

Cap Rate

9.8%

Return on Investment

36.17%