BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 96 R. Cupertino Durão, Leblon, RJ, 22441-030

1 bed • 1 bath • 2 guests • $120,000

BNB

Calc

Annual Revenue

$41,945

Profit (Cash Flow)

$20,275

Cap Rate

22.2%

Annual Revenue

$41,945

AirDNA projects $87/night at 69% occupancy ($21,925). Airbtics projects $99/night at 74% occupancy ($26,757). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 87% occupancy rate, $132 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,018$24,040$42,937$54,702
Occupancy65%76%87%94%
Nightly Rate$61$84$132$156

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
TOP LEBLON 2 QUADRAS DA PRAIA, METRO E SHOPPING

No image available

$22,728
$104
57%
111$43❌❌❌N / Y⭐️ 5 (339)
Leblon319 - O apêzinho perto de tudo

No image available

$17,761
$48
98%
111$32❌❌❌N / Y⭐️ 4.8 (134)
Leblon, av Cupertino, near beach with 24h doorman,

No image available

$51,936
$165
86%
112$0❌❌❌Y / Y⭐️ 5 (8)
Ataulfo De Paiva 506

No image available

$13,547
$61
57%
112$39❌❌❌N / Y⭐️ 5 (97)
Flat com piscina, sauna, academia e restaurante.

No image available

$15,979
$61
70%
112$39✅❌❌Y / Y⭐️ 4.5 (31)
Leblon Chic

No image available

$24,388
$75
87%
112$39❌❌❌Y / Y⭐️ 5 (213)
LOFT NO LEBLON!!! OTIMA LOCALIZAÇAÕ

No image available

$42,919
$146
79%
113$47❌❌❌Y / Y⭐️ 5 (210)
2706 Flat 100% reformado.350m praia.Para encantar

No image available

$45,549
$139
88%
111$30✅❌✅Y / Y⭐️ 5 (126)
Ataulfo de Paiva 319/206

No image available

$19,339
$61
82%
112$43❌❌❌Y / Y⭐️ 5 (60)
Elegant flat with a wonderful view

No image available

$34,702
$121
77%
112$30✅❌❌Y / Y⭐️ 5 (174)
1203 Flat reformado vista mar 350m praia Leblon

No image available

$50,429
$152
90%
111$30✅❌✅Y / Y⭐️ 5 (87)
Lindo Flat no Coração do Leblon

No image available

$22,211
$130
46%
113$36✅❌❌N / N⭐️ 5 (20)
Apartamento com Vista Imperdível

No image available

$28,460
$108
72%
111$0✅❌✅Y / N⭐️ 5 (12)
Apart-Hotel no coração do Leblon

No image available

$30,549
$108
76%
112$39✅❌❌Y / Y⭐️ 4.5 (20)
Luxuoso Flat - Piscina & Academia na Praia Leblon

No image available

$54,592
$148
99%
113$69✅✅❌Y / Y⭐️ 5 (76)
(902-B) Sea View Studio 150 Meters from Leblon Bea

No image available

$54,109
$224
66%
122$0❌❌❌Y / Y⭐️ 5 (34)
(1008) 150 Meters from Leblon Beach with Swimming

No image available

$59,248
$284
57%
112$0✅❌❌Y / Y⭐️ 4.5 (40)
Studio Leblon - Posto11

No image available

$26,711
$143
49%
112$59❌✅❌Y / Y⭐️ 5 (37)
Flat Design no Coração do Leblon

No image available

$23,100
$93
65%
112$65❌✅❌N / Y⭐️ 5 (39)
Apartamento no Leblon

No image available

$24,153
$84
77%
121$20❌❌✅Y / Y⭐️ 5 (42)
2605 Flat Vista Sensacional. 350m Praia Leblon

No image available

$56,963
$163
94%
111$34✅❌✅Y / Y⭐️ 5 (74)
-Loft Confortável Leblon

No image available

$12,792
$48
70%
112$26❌❌❌N / N⭐️ 5 (55)
Leblon Perto do Shopping - Duas quadras da Praia

No image available

$17,670
$68
71%
112$0❌❌❌Y / N⭐️ 4.5 (128)
One bedroom apartment in prime neighborhood

No image available

$10,776
$49
59%
122$15❌❌❌Y / Y⭐️ 5 (149)
Flat no Leblon - 5 mins da praia - vista ampla

No image available

$30,385
$89
91%
112$39✅❌✅Y / Y⭐️ 5 (129)
Leblon319 - Studio a duas quadras da praia

No image available

$15,810
$43
97%
111$32❌❌❌N / Y⭐️ 5 (199)
Apartamento com Garden e Jacuzzi Leblon Praia Rio

No image available

$28,386
$75
100%
122$39❌✅✅Y / Y⭐️ 5 (137)
Quarto e Sala coração do Leblon

No image available

$30,600
$119
69%
112$39❌❌✅Y / Y⭐️ 4.8 (14)
Studio Recém reformado no Leblon!

No image available

$12,288
$46
68%
112$30❌❌❌Y / Y⭐️ 5 (67)
Apezinho carioca, melhor localização do Leblon!

No image available

$15,521
$48
85%
111$49❌❌✅N / Y⭐️ 5 (44)
Studio Rio1 - No melhor ponto do Leblon.

No image available

$15,013
$48
79%
111$42❌❌❌N / Y⭐️ 5 (62)
Lindo loft c/ banheira no Leblon

No image available

$20,340
$74
72%
111$24❌❌✅N / Y⭐️ 5 (57)
Aconchegante Apto. no Leblon

No image available

$16,475
$96
46%
112$26❌❌✅N / Y⭐️ 5 (30)
Studio in the heart of Leblon.

No image available

$14,250
$40
91%
111$32❌❌✅N / Y⭐️ 5 (138)
Vista espetacular mar e lagoa. Flat com piscina.

No image available

$52,271
$156
90%
112$59✅✅❌N / Y⭐️ 5 (65)
✅ Apartamento encantador no Leblon

No image available

$11,167
$35
82%
113$30❌❌❌N / N⭐️ 4.5 (81)
ESTUDIO 🔝 NO LEBLON

No image available

$8,436
$67
33%
112$43❌❌❌N / Y⭐️ 5 (145)
Apê charmoso no melhor ponto do Leblon

No image available

$12,593
$74
44%
112$45❌❌❌N / Y⭐️ 5 (64)
Espetacular Apartamento no Leblon

No image available

$27,265
$85
86%
112$30❌❌❌N / N⭐️ 5 (31)
Gorgeous Leblon Apartment - 300m from the beach

No image available

$20,796
$83
65%
112$58❌❌❌N / Y⭐️ 5 (144)

Return Metrics

65.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,274$40,549$60,824$81,099$101,374$202,748$608,246
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$95,999$95,999$95,999$95,999$95,999$95,999$95,999
Down Payment$24,000$24,000$24,000$24,000$24,000$24,000$24,000
Property Appreciation$3,600$7,308$11,127$15,061$19,112$41,269$171,271
Total Return$143,874$167,857$191,951$216,160$240,487$364,018$899,518

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

65.85%

Cap Rate

22.22%

Return on Investment

83.03%

property-location

96 R. Cupertino Durão Leblon, Rio de Janeiro, 22441-030

1 bed • 1 bath • 2 guests

343

Airbnb Investor Score

$20,274

Annual Profit

22.2%

Cap Rate

65.9%

Cash on Cash

$41,945

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $87/night at 69% occupancy.Projected nightly rate is $99/night at 74% 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.

$27,305

Avg annual revenue

74%

Avg occupancy rate

$99

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

$25k

$40k

$60k

Sign up to see the data on 40 all comparables

$20,275

Profit

Revenue

$41,945

Operating Expenses

$15,270

Operating Income

$26,675

Mortgage & Taxes

$6,400

Profit (Cash Flow)

$20,275

$30,788

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$3,188

Closing Costs

$3,600

Total

$30,788

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

65.85%

Cap Rate

22.22%

Profit (Cummulative)

$20,275

$96,000

$3,188

$3,600

$0

Total Gain

$25,565