BNBCalc Short Term Rental Investment Analysis 1619 Av. Bias Fortes, , MG, 30170-019

2 bed • 1 bath • 4 guests • $47,175

BNB

Calc

Annual Revenue

$16,465

Profit (Cash Flow)

$1,482

Cap Rate

8.5%

Annual Revenue

$16,465

AirDNA projects $39/night at 77% occupancy ($10,968). Airbtics projects $46/night at 79% occupancy ($13,272). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 92% occupancy rate, $49 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,716	$12,500	$17,189	$24,713
Occupancy	72%	82%	92%	96%
Nightly Rate	$28	$40	$49	$68

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento no Centro BH	$13,898	$44	85%	2	1.5	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (76)
Apartamento exclusivo no lourdes	$16,606	$46	94%	2	1	1	$20	✅	❌	✅	N / Y	⭐️ 4.5 (110)
Apartamento tranquilo no Centro, coração da cidade	$8,609	$26	85%	2	1	1	$20	❌	❌	✅	N / N	⭐️ 5 (123)
LOFT Aconchegante c/ ar no Centro de BH	$9,916	$29	89%	2	1	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (113)
Conforto e praticidade no Centro de Belo Horizonte	$8,261	$25	86%	2	1	3	$26	❌	❌	❌	N / N	⭐️ 5 (180)
Conforto e tranquilidade no Centro de BH	$7,749	$25	77%	2	1	2	$26	❌	❌	❌	N / N	⭐️ 5 (248)
Esplendido apto de ALTO Padrão	$33,434	$97	92%	2	2	4	$55	✅	✅	❌	Y / Y	⭐️ 5 (41)
Ótima localização	$6,960	$20	80%	2	1	1	$24	❌	❌	❌	Y / Y	⭐️ 4.5 (132)
Apart Centro BH Espaçoso com 2 quartos de Casal	$9,084	$38	60%	2	1.5	2	$30	❌	❌	❌	Y / N	⭐️ 5 (23)
Lindo apto no centro de BH	$9,918	$40	65%	2	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (28)
Oásis de segurança e conforto no centro de BH	$7,837	$36	56%	2	2	3	$24	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
O melhor lugar de BH a trabalho e lazer	$9,652	$26	100%	2	1	2	$15	❌	❌	✅	Y / Y	⭐️ 5 (406)
Praticidade e conforto no Centro de Belo Horizonte	$8,999	$26	91%	2	1	3	$26	❌	❌	❌	N / N	⭐️ 5 (224)
Cantinho Tranquilo	$10,757	$40	71%	2	1	2	$12	❌	❌	✅	N / Y	⭐️ 5 (72)
Apê Curitiba I Conforto no coração do Lourdes	$15,493	$48	84%	2	1.5	1	$28	❌	❌	❌	N / Y	⭐️ 5 (50)
Apto. próximo ao mercado central e fórum de BH	$8,538	$23	98%	2	1	3	$20	❌	❌	✅	Y / N	⭐️ 5 (162)
Alto Padrão - Próximo a Hospitais e Fórum - 2	$23,094	$65	93%	2	1	3	$49	✅	✅	❌	Y / Y	⭐️ 5 (144)
Alto Padrão - Próximo a Hospitais e Fórum - 1	$19,301	$53	96%	2	1	4	$44	✅	✅	❌	Y / Y	⭐️ 5 (100)
Cobertura vista maravilhosa 2 quartos 2 banheiros	$21,687	$59	98%	2	2	2	$43	✅	✅	✅	Y / Y	⭐️ 5 (61)
2 quartos no Centro/Lourdes	$9,502	$44	59%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (25)
Apart. aconchegante no Centro de Belo Horizonte	$7,700	$27	75%	2	1	2	$12	❌	❌	❌	N / Y	⭐️ 5 (206)
Comodidade e Segurança no Centro	$9,458	$43	55%	2	1	2	$20	❌	❌	✅	Y / Y	⭐️ 4.5 (189)
Apto no Edifício Maletta: 2 quartos, 2 banheiros	$7,546	$42	47%	2	2	2	$16	❌	❌	❌	N / Y	⭐️ 5 (101)
Apto 2 quartos no Centro de BH	$13,475	$44	82%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (46)
Oásis de luxo e conforto no melhor lugar do Centro	$34,829	$128	73%	2	2	1	$30	❌	❌	❌	Y / N	⭐️ 5 (75)
Apartamento Centro BH! Melhor Localização.	$38,057	$120	86%	2	2	1	$22	❌	❌	❌	Y / N	⭐️ 5 (93)
Comodidade e Praticidade no Centro	$11,874	$54	56%	2	1	2	$20	❌	❌	✅	Y / Y	⭐️ 4.5 (89)
2 quartos no edifício maletta	$12,373	$38	85%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (24)
Capricho e sossego no centro de Belo Horizonte	$11,741	$40	77%	2	1	2	$24	❌	❌	❌	Y / Y	⭐️ 5 (117)
Loft no Centro de Belo Horizonte	$11,283	$32	93%	2	1	3	$26	❌	❌	❌	Y / N	⭐️ 5 (20)
Apartamento inteiro, silencioso 2 quartos Lourdes	$9,334	$34	75%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)
Ótima localização no Lourdes -BH 11	$8,991	$27	83%	2	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (92)
LK Santo Agostinho 4	$26,486	$139	50%	2	2	1	$35	✅	✅	✅	Y / N	⭐️ 5 (42)
Apartamento charmoso no centro de BH	$10,900	$35	80%	2	2	2	$30	❌	❌	❌	Y / N	⭐️ 5 (119)
P0404rdr - Hb Del Rey	$10,732	$37	74%	2	1	2	$39	❌	❌	❌	Y / N	⭐️ 5 (104)
Apartamento Centro-sul com linda vista de BH	$15,239	$64	61%	2	2	1	$30	✅	❌	❌	Y / N	⭐️ 5 (28)
Seu Lugar em Beagá	$14,995	$41	97%	2	1	3	$20	❌	❌	✅	Y / Y	⭐️ 5 (56)
Apto aconchegante centro de BH	$12,056	$40	81%	2	1	3	$20	❌	❌	✅	Y / N	⭐️ 5 (55)
No ❤️ do Centro de BH! Lindo Apto perto de tudo.	$19,183	$56	93%	2	1	2	$12	❌	❌	❌	N / N	⭐️ 5 (281)
Apê Maletta \| Colorido, moderninho e estiloso	$10,486	$28	95%	2	1	1	$22	❌	❌	✅	N / Y	⭐️ 4.5 (100)

Return Metrics

9.53% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,482	$2,964	$4,446	$5,928	$7,410	$14,820	$44,462
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$37,739	$37,739	$37,739	$37,739	$37,739	$37,739	$37,739
Down Payment	$9,435	$9,435	$9,435	$9,435	$9,435	$9,435	$9,435
Property Appreciation	$1,415	$2,872	$4,374	$5,920	$7,513	$16,224	$67,331
Total Return	$50,072	$53,012	$55,995	$59,024	$62,099	$78,220	$158,969

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.53%

Cap Rate

8.47%

Return on Investment

22.92%

1619 Av. Bias Fortes 201 Minas Gerais, 30170-019

2 bed • 1 bath • 4 guests

Purchase Price

Airbnb Investor Score

$1,482

Annual Profit

8.5%

Cap Rate

9.5%

Cash on Cash

$16,465

Annual Revenue

BNBCalc predicts this property will get $46 per night with 79% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

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.

$13,900

Avg annual revenue

79%

Avg occupancy rate

$46

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

$15k

$25k

$40k

$1,482

Profit

Revenue

$16,465

Operating Expenses

$12,467

Operating Income

$3,998

Mortgage & Taxes

$2,516

Profit (Cash Flow)

$1,482

$15,538

Cash Investment

Down Payment

$9,435

Renos & Furnishing

$4,688

Closing Costs

$1,415

Total

$15,538

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.53%

Cap Rate

8.47%

Return on Investment

22.92%