BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis R. Portugal Livre, Loures, Portugal

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$21,367

Profit (Cash Flow)

$1,076

Cash on Cash Return

27.3%

Annual Revenue

$21,367

AirDNA projects $90/night at 65% occupancy ($21,366).

BNB Calc projects a 65% occupancy rate, $90 rate per night.

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


Return Metrics

27.25% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,076$2,152$3,229$4,305$5,382$10,764$32,292
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$1,076$2,152$3,229$4,305$5,382$10,764$32,292

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

27.25%

Payback Period Days

1340

Return on Investment

27.25%

property-location

R. Portugal Livre Loures, Lisboa

2 bed • 1 bath • 4 guests

$21,367

Annual Revenue


AirDNA projects $90/night at 65% occupancy ($21,366.77).

Top 101% of comparables

Top 101% of comparables


$1,076

Profit

Revenue

$21,367

Operating Expenses

$10,390

Operating Income

$10,976

Net Effective Rent

$9,900

Profit (Cash Flow)

$1,076

$3,950

Cash Investment

Renos & Furnishing

$550

Setup Costs

$3,400

Total

$3,950

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

27.25%

Payback Period Days

1340