BNBCalc Short Term Rental Rental Arbitrage Analysis Estr. Eng. Teixeira de Sousa, , Madeira,

3 bed • 2 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€58,896

Profit (Cash Flow)

€40,096

Cash on Cash Return

669.6%

Annual Revenue

€58,896

AirDNA projects €156/night at 79% occupancy ($45,086). Airbtics projects €202/night at 80% occupancy ($58,895). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, €202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€29,727	€54,205	€94,543	€125,749
Occupancy	75%	83%	89%	95%
Nightly Rate	€107	€177	€288	€358

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Landscape View by Madeira Sun Travel	€46,387	€136	91%	3	1.5	1	€105	❌	❌	❌	Y / Y	⭐️ 5 (13)
Villa Plumeria	€71,876	€288	67%	3	2.5	5	€91	✅	❌	❌	Y / Y	⭐️ 5 (10)
Villa Gabi \| Ocean View	€37,771	€115	89%	3	1	5	€60	❌	❌	✅	Y / Y	⭐️ 5 (41)
Canhas Residence I by Madeira Sun Travel	€33,915	€106	86%	3	2	1	€79	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Beautiful View 2 - Arco da Calheta-Ilha da Madeira	€33,756	€97	95%	3	1	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Villa Tony	€20,906	€102	53%	3	2	5	€194	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Casa Amarela by Your Madeira Rentals	€30,456	€108	76%	3	3	5	€100	❌	❌	❌	Y / Y	⭐️ 5 (9)
Casa de Ponte, a Home in Madeira	€30,825	€89	93%	3	2	1	€141	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Casa Neves 3 bedrooms and fantastic sea view	€31,047	€100	84%	3	1	7	€80	❌	❌	❌	Y / Y	⭐️ 5 (32)
Casa Caboz	€31,504	€87	98%	3	2	7	€75	❌	❌	❌	Y / Y	⭐️ 5 (99)
Panoramic views of the sea \| This Side of Paradise	€89,284	€251	97%	3	3	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (30)
Casa Del Mar	€72,804	€228	87%	3	5	5	€75	✅	❌	❌	Y / Y	⭐️ 5 (5)
Villa Atlantic Nature Garden 13504/AL	€39,134	€109	98%	3	3	5	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ohana Ocean View by LovelyStay	€125,068	€395	85%	3	3.5	5	€220	✅	❌	❌	Y / Y	⭐️ 5 (13)
Villa Santa Madalena, a Home in Madeira	€53,271	€154	92%	3	2	1	€249	✅	❌	❌	Y / Y	⭐️ 5 (40)
Casa do Valentim, a Home in Madeira	€24,922	€78	85%	3	2	1	€190	❌	✅	✅	Y / Y	⭐️ 5 (19)
Villa Pita em Ponta do Sol	€30,501	€105	78%	3	2	5	€50	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Canhas Views Pool and Barbecue	€104,705	€309	92%	3	3	4	€150	✅	❌	❌	Y / Y	⭐️ 5 (14)
Ponta do Sol Amazing 3 bedroom Sea View	€28,353	€95	79%	3	2	3	€75	❌	❌	❌	Y / N	⭐️ 5 (5)
* Villa com piscina aquecida *	€65,344	€264	67%	3	4	3	€100	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Moradia com vista incrível e piscina aquecida	€67,335	€258	71%	3	4	3	€125	✅	❌	❌	Y / Y	⭐️ 5 (42)
Casa Moledos	€46,763	€152	84%	3	3	5	€60	✅	❌	❌	Y / Y	⭐️ 5 (28)
Contemporary villa in Calheta \| Amaro Sunset	€54,415	€186	80%	3	4	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (43)
Agatha Ocean Villa, Just by the sea front!...	€57,161	€192	81%	3	2.5	5	€60	✅	❌	❌	Y / Y	⭐️ 5 (59)
Villa Atlântico \| your family&friends retreat	€32,466	€114	78%	3	3	4	€50	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
GuestReady - Peaceful Paradise in Madeira	€51,266	€168	83%	3	2	1	€120	✅	❌	❌	Y / Y	⭐️ 4 (10)
Casas da Luz - Casa da Mãe by Madeira Sun Travel	€69,584	€213	89%	3	3.5	1	€95	✅	❌	❌	Y / Y	⭐️ 5 (11)
Villa Livramento	€91,648	€290	86%	3	3.5	5	€80	✅	❌	❌	Y / N	⭐️ 0 (0)
Estrela do Mar - Lovely, Sun Filled Villa	€120,852	€400	82%	3	4	5	€140	✅	❌	❌	Y / Y	⭐️ 5 (17)
Casa RuMa ao Sol	€19,709	€96	56%	3	2.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Villa Laura by Lovelystay	€104,032	€356	79%	3	3	5	€219	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Villa Camacho XXVII	€49,335	€197	67%	3	3	7	€259	✅	❌	✅	Y / Y	⭐️ 5 (15)
Villa Camelia	€62,055	€288	57%	3	2.5	5	€91	✅	❌	❌	Y / Y	⭐️ 5 (9)
Villa Antonina by LovelyStay	€94,000	€381	67%	3	3	5	€219	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Luxury dream villa, outstanding views \| Seacrest	€127,017	€354	98%	3	3	1	€0	✅	✅	❌	Y / Y	⭐️ 5 (30)
Sunny House by Madeira Sun Travel	€32,901	€119	75%	3	2	1	€104	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Panoramic View: Lux 3 bed w/ heated pool	€129,782	€376	93%	3	3	5	€124	✅	❌	❌	Y / Y	⭐️ 5 (57)
Casa Del Sol by LovelyStay	€110,462	€346	87%	3	2	5	€219	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Casa Mia, a Dream Spot With Heated Pool	€45,910	€165	75%	3	2	5	€100	✅	❌	❌	Y / Y	⭐️ 5 (32)
Beautiful 3-Bed House in Arco da Calheta	€42,065	€206	51%	3	3	1	€134	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

669.64% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€40,096	€80,192	€120,288	€160,385	€200,481	€400,963	€1,202,889
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	€40,096	€80,192	€120,288	€160,385	€200,481	€400,963	€1,202,889

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

669.64%

Payback Period Days

Return on Investment

669.64%

Estr. Eng. Teixeira de Sousa Madeira

3 bed • 2 bath • 6 guests

Monthly Rent

€58,896

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €156/night at 79% occupancy.Projected nightly rate is €202/night at 80% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

€60,264

Avg annual revenue

80%

Avg occupancy rate

€201

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

€20k

€55k

€90k

€130k

€40,096

Profit

Revenue

€58,896

Operating Expenses

€15,199

Operating Income

€43,696

Net Effective Rent

€3,600

Profit (Cash Flow)

€40,096

€5,988

Cash Investment

Renos & Furnishing

€5,895

Setup Costs

€92

Total

€5,988

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

669.64%

Payback Period Days