BNBCalc Short Term Rental Investment Analysis 143 Rua Siqueira Campos bloco e, Copacabana, RJ, 22031-071

1 bed • 1 bath • 5 guests • $40,000

BNB

Calc

Annual Revenue

$13,105

Profit (Cash Flow)

-$1,126

Cap Rate

2.5%

Annual Revenue

$13,105

AirDNA projects $51/night at 61% occupancy ($11,362). Airbtics projects $52/night at 69% occupancy ($13,104). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $52 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,279	$12,861	$18,544	$25,863
Occupancy	58%	71%	86%	93%
Nightly Rate	$42	$47	$56	$72

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio Boutique no coração de Copacabana	$19,507	$67	77%	1	1	2	$48	❌	❌	✅	Y / Y	⭐️ 5 (77)
Excelente apto proximo a tudo, quase pé na areia	$8,382	$52	43%	1	1	1	$6	❌	❌	❌	N / Y	⭐️ 5 (64)
Apartamento lindo e moderno	$10,409	$72	36%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 4.5 (7)
Aconchego no coração de Copacabana !	$13,133	$36	98%	1	1	3	$20	❌	❌	✅	N / Y	⭐️ 5 (70)
Morada Santa Clara - Copacabana	$11,749	$34	86%	1	1	2	$36	❌	❌	✅	N / Y	⭐️ 5 (61)
Apto aconchegante em Copacabana	$16,940	$48	93%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 5 (33)
Aconchegante conjugado em Copacabana	$7,494	$29	69%	1	1	3	$34	❌	❌	✅	N / N	⭐️ 5 (62)
Apartment 500m from the beach \| SVC 48/1001	$17,572	$56	83%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
3 min andando da praia de Copacabana e metrô perto	$10,077	$44	61%	1	1	3	$12	❌	❌	❌	N / N	⭐️ 5 (36)
Moderninho Copacabana_perto da praia_TravelLovers	$19,410	$68	74%	1	1	2	$30	❌	❌	✅	N / Y	⭐️ 5 (80)
Confort and Modern Studio at Copacabana	$13,308	$55	62%	1	1	2	$25	❌	❌	❌	N / N	⭐️ 5 (32)
Confortável apto em Copacabana- 400m da praia	$12,125	$54	58%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (21)
Apto Copacabana quase esquina praia	$12,195	$53	62%	1	1	2	$24	❌	❌	❌	N / N	⭐️ 4.5 (61)
Lindo Apartamento Copacabana	$13,597	$38	89%	1	1	1	$38	❌	❌	✅	N / N	⭐️ 5 (8)
Apartamento Copacabana - RJ	$5,830	$59	27%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (19)
Recanto Moderno em Copacabana	$11,234	$93	31%	1	1	2	$40	❌	❌	✅	N / Y	⭐️ 5 (15)
Copa Carioca Conforto praia e lazer	$14,101	$46	80%	1	1	2	$25	❌	❌	✅	N / Y	⭐️ 5 (15)
Moderno, 5 minutos da praia de Copacabana	$17,851	$153	29%	1	1	3	$39	❌	❌	❌	N / N	⭐️ 0 (0)
Apartamento ótima localização em Copa e garagem!	$12,020	$46	62%	1	1	3	$49	❌	❌	❌	N / N	⭐️ 5 (28)
Copa Dan 3 quadras da Praia mais famosa do mundo.	$13,806	$44	80%	1	1	2	$34	❌	❌	✅	N / Y	⭐️ 5 (73)
Home Office a 9 min da praia, Metrô e comércio	$9,282	$42	44%	1	1	4	$69	❌	❌	❌	N / N	⭐️ 5 (44)
Praia de Copacabana com Vista do Cristo Redentor	$15,086	$58	68%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 5 (28)
Copacabana com Banheira e Vista para o Cristo	$25,110	$72	93%	1	1	3	$30	❌	✅	✅	Y / Y	⭐️ 5 (53)
Apartamento Renascer! Apartamento completo	$10,847	$33	85%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (42)
Apto em Copacabana, a 4min da Orla e 3 min do Met	$9,046	$48	31%	1	1	4	$89	❌	❌	❌	N / N	⭐️ 5 (9)
O Básico Luxuoso no coração de Copacabana	$16,249	$45	98%	1	1	3	$36	❌	❌	❌	N / N	⭐️ 4.5 (106)
Confortável Apto 1 Quarto Copacabana perto Metrô	$7,890	$35	59%	1	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (48)
Apartamento em Copacabana	$15,233	$46	86%	1	1	4	$30	❌	❌	❌	N / N	⭐️ 5 (40)
Copa BeachLovers c/ estacionamento/Perto da praia	$23,458	$78	79%	1	1	3	$30	❌	❌	✅	N / Y	⭐️ 5 (99)
Apartamento em Copacabana perto da praia	$11,478	$56	56%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
13COPA \| Espaçoso, arejado e bem perto da praia	$14,587	$45	86%	1	1	2	$28	❌	❌	✅	N / N	⭐️ 4.5 (56)
Apartamento a 600 metros da praia de Copacabana	$9,735	$38	70%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (70)
Shalom Beach Copacabana	$12,103	$32	97%	1	1	2	$32	❌	❌	❌	N / Y	⭐️ 5 (107)
Flat novinho c/ varanda grande em Copacabana!	$17,023	$48	93%	1	1	3	$45	✅	❌	✅	N / Y	⭐️ 5 (91)
Studio Copanice	$13,569	$42	84%	1	1	2	$31	❌	❌	❌	N / Y	⭐️ 5 (81)
Iconic_Copa 3 min praia 2 min metrô	$15,619	$63	63%	1	1	2	$40	❌	❌	✅	N / Y	⭐️ 5 (31)
Gracinha no coração de Copacabana	$12,865	$46	73%	1	1	2	$26	❌	❌	✅	N / Y	⭐️ 4.5 (21)
Copacabana Apartamento Rua Hilario de Gouveia	$7,181	$51	37%	1	1	2	$39	❌	❌	❌	N / Y	⭐️ 5 (104)
Studio in Copacabana l Close to the Beach	$9,230	$39	63%	1	1	2	$18	❌	❌	❌	N / Y	⭐️ 5 (68)
GREAT LOCATION APARTMENT - COPACABANA	$15,633	$43	97%	1	1	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (121)

Return Metrics

-9.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,125	-$2,251	-$3,377	-$4,503	-$5,629	-$11,258	-$33,775
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$31,999	$31,999	$31,999	$31,999	$31,999	$31,999	$31,999
Down Payment	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000	$8,000
Property Appreciation	$1,200	$2,436	$3,709	$5,020	$6,370	$13,756	$57,090
Total Return	$40,074	$40,184	$40,331	$40,516	$40,741	$42,498	$63,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.08%

Cap Rate

2.51%

Return on Investment

5.14%

143 Rua Siqueira Campos 1031 Copacabana, Rio de Janeiro, 22031-071

1 bed • 1 bath • 5 guests

Purchase Price

-36

Airbnb Investor Score

-$1,125

Annual Profit

2.5%

Cap Rate

-9.1%

Cash on Cash

$13,105

Annual Revenue

BNBCalc predicts this property will get $52 per night with 69% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$13,299

Avg annual revenue

69%

Avg occupancy rate

$52

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

$5k

$10k

$20k

$25k

-$1,126

Profit

Revenue

$13,105

Operating Expenses

$12,098

Operating Income

$1,007

Mortgage & Taxes

$2,133

Profit (Cash Flow)

-$1,126

$12,388

Cash Investment

Down Payment

$8,000

Renos & Furnishing

$3,188

Closing Costs

$1,200

Total

$12,388

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.08%

Cap Rate

2.51%

Return on Investment

5.14%