BNBCalc.com Rental Arbitrage Analysis Report of Rua do Bonfim, 4300 Porto, Portugal

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

85.06% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

85.06%

Payback Period Days

429

Return on Investment

85.06%

Annual Revenue

$36,039

AirDNA projects $143/night at 69% occupancy ($36,038).

User selected values for this report: 69% occupancy rate, $143 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,340

Annual Expenses

$16,085

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$860

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$300

Management & Platform Fees

$90

Platform Fee (i.e. Airbnb)

$90

Property Manager Fee

$0

property-location

Rua do Bonfim Porto, Porto

3 bed • 1 bath • 6 guests

$36,039

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

85.06%

Payback Period Days

429