BNBCalc Short Term Rental Rental Arbitrage Analysis Av. Gov. Hélio Gueiros, , PA,

2 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$11,681

Profit (Cash Flow)

-$836

Cash on Cash Return

-17.5%

Annual Revenue

$11,681

AirDNA projects $31/night at 58% occupancy ($6,567). Airbtics projects $35/night at 66% occupancy ($8,437). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 82% occupancy rate, $39 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,776	$9,179	$12,027	$16,377
Occupancy	55%	72%	82%	87%
Nightly Rate	$28	$34	$39	$50

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Condomínio encantador com piscina	$8,803	$27	86%	2	1	2	$16	✅	❌	✅	Y / N	⭐️ 5 (79)
Apt Top para a COP-30 - todo Refrigerado.	$3,388	$20	43%	2	1	3	$22	✅	❌	❌	N / N	⭐️ 5 (61)
Apartamento Familiar Ananindeua - Belem PA	$6,812	$21	84%	2	1	3	$19	✅	❌	✅	Y / Y	⭐️ 5 (69)
Mobiliado em Condomínio Fechado/COP30.	$8,959	$34	72%	2	2	2	$0	✅	❌	✅	Y / N	⭐️ 4.5 (39)
Apartamento contemporâneo e aconchegante	$7,182	$34	55%	2	2	2	$26	✅	❌	❌	Y / Y	⭐️ 5 (69)
Lindo apartamento na arterial	$11,536	$39	79%	2	2	2	$20	❌	❌	✅	Y / Y	⭐️ 5 (22)
Apartamento com dois quartos Natalia Lins	$5,790	$36	40%	2	1	1	$20	❌	❌	❌	N / N	⭐️ 4.5 (10)
Apartamento Alto Padrão em Ananindeua	$14,246	$52	72%	2	1	3	$30	✅	❌	❌	Y / Y	⭐️ 5 (16)
Espaço Confortável e Tranquilo	$9,332	$26	96%	2	2	2	$12	✅	❌	❌	N / Y	⭐️ 5 (76)
Apto arejado e iluminado em condomínio encantador	$9,950	$47	56%	2	2	4	$28	✅	❌	❌	Y / N	⭐️ 5 (32)
Apartamento - Residencial Parque Independência	$8,250	$25	87%	2	2	3	$12	✅	❌	❌	N / N	⭐️ 5 (34)
Apartamento aconchegante	$12,173	$31	100%	2	1.5	3	$30	✅	❌	❌	Y / Y	⭐️ 5 (7)
APTO INTEIRO em cond. fechado Prox a 2 shoppings	$10,650	$41	70%	2	2	5	$10	✅	❌	❌	Y / Y	⭐️ 5 (43)
apto px de tudo.ideal para cop 30	$7,764	$28	74%	2	1	2	$6	❌	❌	✅	N / N	⭐️ 4.5 (17)
Belo Apartamento em Condomínio	$8,125	$30	74%	2	1	3	$0	✅	❌	❌	N / N	⭐️ 4.7 (4)
cantinho acolhedor	$7,870	$31	65%	2	1	2	$16	❌	❌	❌	N / Y	⭐️ 5 (16)
Alto padrão em Ananindeua.	$21,708	$63	93%	2	2	3	$20	✅	❌	❌	Y / Y	⭐️ 5 (55)
Apartamento aconchegante com ótima localização	$12,005	$40	82%	2	2	3	$0	✅	❌	✅	N / N	⭐️ 4.7 (12)
Ap-01 - Conj. Catalina- aluguel por temporada	$9,179	$44	57%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (48)
Apto 2/4, 2vg, fácil acesso Aeroporto e Mangueirão	$9,422	$35	72%	2	1	1	$10	✅	❌	❌	N / N	⭐️ 5 (10)
"EXECUTIVE" APARTMENT	$8,209	$38	55%	2	2	1	$30	✅	❌	❌	Y / Y	⭐️ 5 (40)
Condomínio familiar e tranquilo	$5,049	$28	48%	2	1	1	$12	❌	❌	✅	N / Y	⭐️ 5 (24)
Apartamento Confortável	$6,969	$28	68%	2	1	1	$0	✅	❌	✅	N / N	⭐️ 5 (22)
Apartamento inteiro ao lado Parque Villa Maguary	$6,423	$27	65%	2	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (7)
Apartamento Black	$11,052	$36	82%	2	2	3	$24	✅	❌	❌	Y / N	⭐️ 5 (19)
Apartamento Inteiro Ananindeua	$9,658	$30	85%	2	0	1	$19	✅	❌	❌	Y / N	⭐️ 5 (12)
Apto. aconchegante e tranquilo (A 15 km do centro)	$8,470	$26	89%	2	2	2	$0	❌	❌	✅	N / N	⭐️ 5 (30)
AP Compacto/2/4/wifi/ônibus na porta	$2,723	$12	62%	2	2	1	$0	❌	❌	✅	N / N	⭐️ 4.2 (14)
Apartamento 202-TOP LAZER "conforto garantido"	$11,290	$37	83%	2	1	10	$24	✅	❌	❌	Y / N	⭐️ 5 (10)
Ap Cop30	$9,248	$33	76%	2	2	8	$10	✅	❌	❌	Y / N	⭐️ 5 (7)
Apartamento 2 quartos seguro e climatizado	$8,301	$27	84%	2	1	2	$0	✅	❌	❌	N / N	⭐️ 5 (6)
Apartamento 205 TOP GOLD conforto e tranquilidade	$11,313	$37	82%	2	2	10	$30	✅	❌	❌	Y / N	⭐️ 5 (9)
Apt Cop30 - Próximo ao Shopping Metrópole	$7,496	$32	64%	2	1	2	$0	✅	❌	✅	N / N	⭐️ 4.5 (3)
Apt 2/4, perto do aeroporto e estádio Mangueirão.	$13,176	$60	60%	2	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (30)
Casa mobiliada em Ananindeua	$3,734	$30	34%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (2)
Apto 2/4, próx. ao Mangueirão.	$10,849	$39	76%	2	0	3	$0	❌	❌	❌	N / N	⭐️ 4.5 (7)
Lindo Apto de 2/4 Mobiliado no Pleno Residencial.	$5,138	$39	36%	2	2	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

-17.46% 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)	-$836	-$1,672	-$2,509	-$3,345	-$4,181	-$8,363	-$25,090
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	-$836	-$1,672	-$2,509	-$3,345	-$4,181	-$8,363	-$25,090

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.46%

Payback Period Days

Return on Investment

-17.46%

Av. Gov. Hélio Gueiros Pará

2 bed • 1 bath • 1 guests

Monthly Rent

$11,681

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $31/night at 58% occupancy.Projected nightly rate is $35/night at 66% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$8,610

Avg annual revenue

66%

Avg occupancy rate

$35

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

$0k

$10k

$15k

$25k

-$836

Profit

Revenue

$11,681

Operating Expenses

$10,717

Operating Income

$964

Net Effective Rent

$1,800

Profit (Cash Flow)

-$836

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-17.46%

Payback Period Days