BNBCalc.com Investment Analysis Report of Rua José Malhoa, Odivelas, Portugal

2 bed • 1 bath • 4 guests • €230,000

BNB

Calc

Return Metrics

2.56% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.56%

Cap Rate

6.54%

Return on Investment

19.32%

Annual Revenue

€28,314

Airbtics projects €108/night at 72% occupancy ($28,313). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue€17,486€28,775€44,948€54,093
Occupancy60%75%91%97%
Nightly Rate€79€104€133€151

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Amazing modern Flat hotel
€24,666
€119
56%
2242€15❌❌❌N / N⭐️ 4.2 (5)Profile

B

Lisbon Comfortable 2 bedroom apartment wth balcony
€32,401
€90
97%
2163€67❌❌❌N / Y⭐️ 4.8 (111)Profile

C

Marceneiro Apartment. T2
€22,863
€99
62%
2244€62❌❌❌N / Y⭐️ 4.4 (53)Profile

D

Portugal Apartment @ Colinas de Cruzeiro
€28,652
€99
79%
2242€0❌❌❌N / Y⭐️ 5 (46)Profile

E

EVD Solvillas (Odivelas)
€36,311
€158
61%
2262€67❌❌❌N / Y⭐️ 4.8 (17)Profile

Operating Expenses

Monthly Expenses

€1,106

Annual Expenses

€13,268

Utilities

€336

Internet + TV

€71

Water/Sewer

€50

Garbage

€35

Electric

€98

Gas

€47

Other

€35

Maintenance

€699

Property Insurance

€107

HOA

€0

Landscaping

€107

Ongoing Repairs

€107

Supplies

€107

Software

€48

Pest Control

€35

Permits

€0

Other

€0

Cleaning Cost

€189

Management & Platform Fees

€71

Platform Fee (i.e. Airbnb)

€71

Property Manager Fee

€0

property-location

Rua José Malhoa Odivelas, Lisboa

2 bed • 1 bath • 4 guests

Purchase Price

29

Airbnb Investor Score

€1,474

Annual Profit

6.5%

Cap Rate

2.6%

Cash on Cash

€28,314

Annual Revenue

BNBCalc predicts this property will get $108 per night with 72% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

€0k

€100k

€195k

€300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.56%

Cap Rate

6.54%