BNBCalc Short Term Rental Rental Arbitrage Analysis Tv. Outeiro da Vela, Cascais, Lisboa, 2750-642

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$46,076

Profit (Cash Flow)

$25,575

Cash on Cash Return

777.8%

Annual Revenue

$46,076

AirDNA projects $121/night at 68% occupancy ($30,052). Airbtics projects $119/night at 77% occupancy ($33,467). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,046	$31,697	$47,197	$64,379
Occupancy	68%	78%	87%	97%
Nightly Rate	$91	$109	$145	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cascais Holiday House - Checkinhome	$20,649	$99	56%	1	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
SEAVIEW ELEGANCE ESTORIL	$41,599	$197	56%	1	2	1	$75	❌	✅	❌	Y / Y	⭐️ 4.8 (103)
La Scala Sea Views - by Portugal Portfolio	$45,670	$147	83%	1	2	3	$92	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Cascais Modern & Quiet Retreat	$39,346	$105	99%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Apartamento Cascais fantastica vista de mar	$25,745	$91	76%	1	1	3	$48	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
Estúdio com espaço exterior, 5 minutos de Cascais.	$30,566	$98	84%	1	1	2	$43	❌	❌	❌	N / Y	⭐️ 4.5 (23)
Caprichos de Cascais (Apto T0)	$16,799	$54	85%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (286)
LEI HOME- 2 #, 1b1b,GARDEN,NEAR BEACH	$26,628	$108	67%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
"HomeySuite" in Fontaínhas	$41,202	$113	97%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
BeGuest Duplex Betty Cascais	$42,676	$151	75%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
SkyOcean Cascais Apartment	$31,225	$86	98%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (180)
Cascais Sunny with Ocean Views	$38,766	$104	99%	1	1	3	$54	❌	❌	❌	Y / Y	⭐️ 4.6 (44)
Equador Cascais Apartment	$23,394	$70	90%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 4.9 (188)
Beachside Modern Apartment in Cascais Village	$37,438	$146	69%	1	1	3	$81	❌	❌	❌	N / Y	⭐️ 4.8 (10)
Rainha II Beach Apartment by Portugal Portfolio	$30,654	$92	89%	1	1	3	$76	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Cascais espaço tranquilo ensolarado 4 pessoas	$22,622	$76	80%	1	1	3	$41	❌	❌	✅	Y / Y	⭐️ 4.9 (40)
Beach House Apartment in the Heart of Cascais	$44,630	$150	81%	1	1	3	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Bright apartment near the beach	$23,070	$89	69%	1	1	1	$54	❌	❌	❌	Y / N	⭐️ 4.2 (22)
Central Cascais Great Terrace 5 px	$24,532	$69	96%	1	1	3	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (117)
BeGuest Arribamar Apartment	$33,899	$105	86%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Bela Vista I	$28,726	$111	67%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Eagle House Cascais	$40,679	$118	93%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Cozy house w/ garden and terrace in Cascais	$34,061	$115	78%	1	1	2	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Cascais Panorama	$32,553	$113	76%	1	1	3	$54	❌	❌	✅	N / Y	⭐️ 4.5 (37)
Stunning apartment with sea view	$15,962	$90	47%	1	1	1	$22	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Bela Vista Palace - One bedroom apartment(1ºF)	$36,630	$177	56%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 4 (1)
Studio with sea view in Cascais	$30,974	$111	75%	1	1	2	$27	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Cascais House Center	$18,824	$93	54%	1	1	2	$27	❌	❌	❌	N / N	⭐️ 4.7 (40)
Panoramic Studio (Kim's place)	$26,926	$100	71%	1	1	2	$33	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Bela Vista Palace - One bedroom apartment(R/CD)	$41,906	$188	60%	1	1	3	$81	❌	❌	❌	Y / Y	⭐️ 5 (1)
Soljade1 - You can walk to the beach: 15 minutes!	$23,394	$136	47%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Casas de Cascais- T1 Valbom	$41,978	$154	74%	1	1	3	$49	❌	❌	❌	Y / Y	⭐️ 5 (152)
Bella Vista by Portugal Portfolio	$37,762	$145	69%	1	1	3	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Apartment near the Beach!Cascais!FASTWIFI.	$38,889	$120	86%	1	1	3	$86	❌	❌	❌	Y / Y	⭐️ 4.6 (50)
Charming Cascais Studio with Balcony Near Beach	$28,138	$93	79%	1	1	1	$52	❌	❌	❌	N / Y	⭐️ 4.7 (121)
Eagles studio Cascais	$27,583	$77	96%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Apartment_Digital nomads_Heritage&ART_Heating_BKF	$46,945	$145	87%	1	1	3	$86	❌	❌	❌	Y / Y	⭐️ 5 (243)
Oceanview studio with 20m2 terrace,historic center	$87,108	$238	100%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (105)
Nomad Dreams n.1 Historic center of Cascais	$53,507	$237	60%	1	1	1	$81	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Contemple o centro histórico de Cascais da varanda	$21,155	$68	85%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (319)

Return Metrics

777.83% 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)	$25,575	$51,150	$76,725	$102,300	$127,876	$255,752	$767,256
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	$25,575	$51,150	$76,725	$102,300	$127,876	$255,752	$767,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

777.83%

Payback Period Days

Return on Investment

777.83%

Tv. Outeiro da Vela Cascais, Lisboa, 2750-642

1 bed • 1 bath • 2 guests

Monthly Rent

$46,076

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $121/night at 68% occupancy.Projected nightly rate is $119/night at 77% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$33,870

Avg annual revenue

77%

Avg occupancy rate

$119

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

$15k

$40k

$65k

$90k

$25,575

Profit

Revenue

$46,076

Operating Expenses

$14,500

Operating Income

$31,575

Net Effective Rent

$6,000

Profit (Cash Flow)

$25,575

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

777.83%

Payback Period Days