96 R. Cupertino Durão Leblon, Rio de Janeiro, 22441-030
1 bed • 1 bath • 2 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%