BNBCalc Short Term Rental Rental Arbitrage Analysis R. Poe. Aleixo, 8100 Loulé, Portugal

2 bed • 2 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$22,167

Profit (Cash Flow)

$2,916

Cash on Cash Return

57.4%

Annual Revenue

$22,167

AirDNA projects $119/night at 70% occupancy ($30,424).

BNB Calc projects a 51% occupancy rate, $119 rate per night.

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

Return Metrics

57.39% 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)	$2,916	$5,832	$8,748	$11,665	$14,581	$29,163	$87,489
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	$2,916	$5,832	$8,748	$11,665	$14,581	$29,163	$87,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

57.39%

Payback Period Days

636

Return on Investment

57.39%

R. Poe. Aleixo Loulé, Faro

2 bed • 2 bath • 3 guests

Monthly Rent

$22,167

Annual Revenue

Projected nightly rate is $119/night at 70% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,916

Profit

Revenue

$22,167

Operating Expenses

$10,478

Operating Income

$11,688

Net Effective Rent

$8,772

Profit (Cash Flow)

$2,916

$5,081

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$831

Total

$5,081

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

57.39%

Payback Period Days

636