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