Largo do Calvário Lisboa, Lisboa, 1300-113
2 bed • 3 bath • 6 guests
$79,988
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$27,642
Profit
Revenue
$79,988
Operating Expenses
$17,919
Operating Income
$62,070
Mortgage & Taxes
$34,427
Profit (Cash Flow)
$27,642
$535,064
Cash Investment
Down Payment
$500,000
Renos & Furnishing
$5,064
Closing Costs
$30,000
Total
$535,064
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.16%
Cap Rate
6.2%