Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 300 Av. Jaime Poggi, Jacarepaguá, RJ, 22775-130

1 bed • 2 bath • 5 guests • $100,000

BNB

Calc

Annual Revenue

$22,948

Profit (Cash Flow)

$9,018

Cap Rate

9.8%

Annual Revenue

$22,948

AirDNA projects $47/night at 54% occupancy ($9,269). Airbtics projects $82/night at 47% occupancy ($14,076). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $103 rate per night.

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

Percentiles25%50%75%90%
Revenue$6,054$10,767$23,570$34,323
Occupancy33%42%61%77%
Nightly Rate$48$67$103$119

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$17,025
$61
74%
101$36✅❌✅N / N⭐️ 5 (37)
$11,960
$51
61%
112$22✅❌❌N / Y⭐️ 5 (72)
$14,383
$61
62%
112$36✅❌❌N / N⭐️ 4.5 (48)
$7,732
$40
49%
112$22✅❌✅N / Y⭐️ 5 (25)
$13,621
$103
35%
111$30✅❌❌N / Y⭐️ 4 (6)
$7,926
$41
47%
111$50❌❌✅N / N⭐️ 4.5 (11)
$9,380
$40
60%
113$22✅❌❌N / Y⭐️ 5 (41)
$14,275
$71
52%
112$40✅❌❌Y / Y⭐️ 4.5 (16)
$31,530
$112
75%
113$34✅❌✅N / Y⭐️ 5 (71)
$12,738
$38
82%
11.52$39✅❌❌N / N⭐️ 5 (53)
$33,036
$97
92%
122$26✅❌✅Y / Y⭐️ 5 (63)
$19,216
$67
77%
111$10❌❌❌Y / N⭐️ 5 (36)
$5,338
$47
30%
112$24✅✅❌N / N⭐️ 5 (21)
$6,292
$36
44%
111$16✅✅❌N / N⭐️ 5 (37)
$11,653
$90
34%
112$20✅❌❌N / N⭐️ 0 (2)
$7,960
$56
36%
122$36✅❌❌Y / N⭐️ 5 (11)
$7,994
$56
39%
113$0✅❌❌N / Y⭐️ 5 (14)
$14,435
$116
34%
112$0✅❌❌Y / N⭐️ 5 (5)
$11,793
$73
39%
123$38✅❌❌Y / Y⭐️ 5 (15)
$27,942
$196
38%
111$30❌❌✅Y / N⭐️ 0 (0)
$31,314
$161
52%
112$42✅❌❌N / N⭐️ 5 (11)
$26,403
$85
84%
112$30✅❌✅Y / Y⭐️ 5 (20)
$7,466
$49
36%
113$40✅❌✅Y / Y⭐️ 0 (1)
$6,452
$43
41%
111$0❌❌✅N / N⭐️ 5 (21)
$29,764
$107
76%
122$0✅❌❌Y / N⭐️ 4.5 (3)
$14,757
$48
84%
122$0✅❌✅Y / Y⭐️ 5 (15)
$5,583
$25
54%
112$30✅❌❌Y / Y⭐️ 5 (3)
$14,749
$67
59%
117$59✅❌✅N / N⭐️ 4.5 (13)
$17,634
$64
74%
112$15✅✅❌Y / N⭐️ 5 (7)
$8,751
$61
38%
113$30✅❌❌Y / Y⭐️ 5 (35)
$16,836
$92
50%
111$0✅❌✅Y / N⭐️ 0 (2)

Return Metrics

8.47% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,017$18,035$27,053$36,071$45,089$90,179$270,539
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$100,000$100,000$100,000$100,000$100,000$100,000$100,000
Property Appreciation$3,000$6,090$9,272$12,550$15,927$34,391$142,726
Total Return$112,017$124,125$136,326$148,622$161,017$224,571$513,265

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.47%

Cap Rate

9.76%

Return on Investment

11.29%

property-location

300 Av. Jaime Poggi Jacarepaguá, Rio de Janeiro, 22775-130

1 bed • 2 bath • 5 guests

105

Airbnb Investor Score

$9,017

Annual Profit

9.8%

Cap Rate

8.5%

Cash on Cash

$22,948

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $47/night at 54% occupancy.Projected nightly rate is $82/night at 47% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$13,321

Avg annual revenue

47%

Avg occupancy rate

$82

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

$35k

Sign up to see the data on 40 all comparables

$9,018

Profit

Revenue

$22,948

Operating Expenses

$13,180

Operating Income

$9,768

Mortgage & Taxes

$750

Profit (Cash Flow)

$9,018

$103,376

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$3,376

Total

$103,376

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.47%

Cap Rate

9.76%