BNBCalc Short Term Rental Rental Arbitrage Analysis Estr. de Mafra, 2655-319 Ericeira, Portugal

4 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$29,439

Profit (Cash Flow)

$3,760

Cash on Cash Return

27.0%

Annual Revenue

$29,439

AirDNA projects $130/night at 62% occupancy ($29,438).

BNB Calc projects a 62% occupancy rate, $130 rate per night.

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

Return Metrics

26.95% 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)	$3,760	$7,520	$11,281	$15,041	$18,802	$37,604	$112,812
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	$3,760	$7,520	$11,281	$15,041	$18,802	$37,604	$112,812

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.95%

Payback Period Days

1354

Return on Investment

26.95%

Estr. de Mafra Ericeira, Lisboa, 2655-319

4 bed • 1 bath • 8 guests

Monthly Rent

$29,439

Annual Revenue

Projected nightly rate is $130/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,760

Profit

Revenue

$29,439

Operating Expenses

$11,278

Operating Income

$18,160

Net Effective Rent

$14,400

Profit (Cash Flow)

$3,760

$13,950

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$3,700

Total

$13,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

26.95%

Payback Period Days

1354