BNBCalc Short Term Rental Rental Arbitrage Analysis 143 Rua Siqueira Campos, Copacabana, RJ, 22031-071

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$17,890

Profit (Cash Flow)

-$3,710

Cash on Cash Return

-112.8%

Annual Revenue

$17,890

AirDNA projects $51/night at 61% occupancy ($11,362). Airbtics projects $57/night at 65% occupancy ($13,532). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, $62 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,981	$13,257	$18,867	$27,254
Occupancy	53%	69%	79%	90%
Nightly Rate	$44	$50	$62	$78

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	$19,740	$68	77%	1	1	2	$48	❌	❌	✅	Y / Y	⭐️ 5 (77)
Excelente apto proximo a tudo, quase pé na areia	$8,533	$53	43%	1	1	1	$6	❌	❌	❌	N / Y	⭐️ 5 (64)
Apartamento lindo e moderno	$9,455	$71	33%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 4.5 (7)
Apê Zen	$13,265	$78	41%	1	1	3	$39	❌	❌	❌	Y / N	⭐️ 5 (7)
Apartamento ótima localização em Copa e garagem!	$12,011	$46	62%	1	1	3	$49	❌	❌	❌	N / N	⭐️ 5 (28)
Home Office a 9 min da praia, Metrô e comércio	$9,227	$40	47%	1	1	4	$69	❌	❌	❌	N / N	⭐️ 5 (44)
Praia de Copacabana com Vista do Cristo Redentor	$15,361	$61	66%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 5 (28)
Confortável Apto 1 Quarto Copacabana perto Metrô	$7,649	$36	56%	1	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (48)
Apartamento em Copacabana	$14,724	$46	83%	1	1	4	$30	❌	❌	❌	N / N	⭐️ 5 (40)
Aconchego no coração de Copacabana !	$12,794	$35	98%	1	1	3	$20	❌	❌	✅	N / Y	⭐️ 5 (70)
Morada Santa Clara - Copacabana	$11,585	$34	85%	1	1	2	$36	❌	❌	✅	N / Y	⭐️ 5 (61)
Meu refúgio em Copa	$13,936	$50	72%	1	1	2	$38	❌	❌	❌	N / Y	⭐️ 5 (61)
Apto aconchegante em Copacabana	$17,290	$48	95%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 5 (33)
Aconchegante conjugado em Copacabana	$6,626	$28	63%	1	1	3	$34	❌	❌	✅	N / N	⭐️ 5 (62)
Copa BeachLovers c/ estacionamento/Perto da praia	$22,274	$73	80%	1	1	3	$30	❌	❌	✅	N / Y	⭐️ 5 (99)
13COPA \| Espaçoso, arejado e bem perto da praia	$11,437	$35	86%	1	1	2	$28	❌	❌	✅	N / N	⭐️ 4.5 (56)
Apartment 500m from the beach \| SVC 48/1001	$17,602	$60	78%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Apartamento lindo e confortável em Copa.	$14,674	$44	90%	1	1	3	$20	❌	❌	❌	Y / Y	⭐️ 5 (70)
3 min andando da praia de Copacabana e metrô perto	$10,510	$46	61%	1	1	3	$12	❌	❌	❌	N / N	⭐️ 5 (36)
Moderninho Copacabana_perto da praia_TravelLovers	$18,297	$65	73%	1	1	2	$30	❌	❌	✅	N / Y	⭐️ 5 (80)
Confortável apto em Copacabana- 400m da praia	$11,903	$56	55%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (21)
Gracinha no coração de Copacabana	$12,048	$46	68%	1	1	2	$26	❌	❌	✅	N / Y	⭐️ 4.5 (21)
Copacabana Apartamento Rua Hilario de Gouveia	$7,102	$51	37%	1	1	2	$39	❌	❌	❌	N / Y	⭐️ 5 (104)
Apto Copacabana quase esquina praia	$12,876	$56	62%	1	1	2	$24	❌	❌	❌	N / N	⭐️ 4.5 (61)
Lindo Apartamento Copacabana	$12,835	$35	91%	1	1	1	$38	❌	❌	✅	N / N	⭐️ 5 (8)
Your home in Copacabana/RJ/Brazil	$16,310	$58	76%	1	2	4	$16	❌	❌	❌	N / Y	⭐️ 4.5 (434)
Newly renovated one-bedroom	$14,374	$53	71%	1	1	1	$20	❌	❌	✅	N / N	⭐️ 5 (64)
Recanto Moderno em Copacabana	$12,802	$92	36%	1	1	2	$40	❌	❌	✅	N / Y	⭐️ 5 (15)
Copa Carioca Conforto praia e lazer	$14,075	$47	78%	1	1	2	$25	❌	❌	✅	N / Y	⭐️ 5 (15)
Copa Dan 743	$13,171	$45	76%	1	1	2	$25	❌	❌	✅	N / Y	⭐️ 0 (1)
Moderno, 5 minutos da praia de Copacabana	$19,615	$164	30%	1	1	3	$39	❌	❌	❌	N / N	⭐️ 0 (0)
Apto aconchegante em Copacabana	$14,360	$47	76%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (16)
Copa Dan 3 quadras da Praia mais famosa do mundo.	$13,680	$44	79%	1	1	2	$34	❌	❌	✅	N / Y	⭐️ 5 (73)
Copacabana com Banheira e Vista para o Cristo	$25,214	$73	92%	1	1	3	$30	❌	✅	✅	Y / Y	⭐️ 5 (53)
Apartamento Renascer! Apartamento completo	$11,157	$34	85%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (42)
Apto em Copacabana, a 4min da Orla e 3 min do Met	$9,176	$47	33%	1	1	4	$89	❌	❌	❌	N / N	⭐️ 5 (9)
Copacabana perfeita	$12,654	$57	58%	1	1	2	$39	❌	❌	❌	Y / Y	⭐️ 5 (60)
Copa Design 1 quarto com garagem	$21,832	$87	67%	1	2	3	$38	✅	❌	❌	Y / N	⭐️ 5 (22)
Apartamento em Copacabana c/Garagem	$23,993	$142	44%	1	1	4	$30	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

-112.84% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,710	-$7,420	-$11,130	-$14,840	-$18,551	-$37,102	-$111,306
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	-$3,710	-$7,420	-$11,130	-$14,840	-$18,551	-$37,102	-$111,306

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-112.84%

Payback Period Days

Return on Investment

-112.84%

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

1 bed • 1 bath • 2 guests

Monthly Rent

$17,890

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $51/night at 61% occupancy.Projected nightly rate is $57/night at 65% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$13,802

Avg annual revenue

65%

Avg occupancy rate

$57

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

-$3,710

Profit

Revenue

$17,890

Operating Expenses

$11,400

Operating Income

$6,490

Net Effective Rent

$10,200

Profit (Cash Flow)

-$3,710

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-112.84%

Payback Period Days