BNBCalc Short Term Rental Investment Analysis Avenida Campeche - Campeche, Florianópolis - State of Santa Catarina, Brazil

2 bed • 2 bath • 5 guests • $150,000

BNB

Calc

Annual Revenue

$33,968

Profit (Cash Flow)

$18,450

Cap Rate

13.1%

Annual Revenue

$33,968

AirDNA projects $81/night at 53% occupancy ($15,679). Airbtics projects $105/night at 58% occupancy ($22,243). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,057	$19,534	$34,970	$48,308
Occupancy	47%	55%	75%	78%
Nightly Rate	$74	$94	$124	$164

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lindo Apartamento a 400m da praia!	$16,445	$109	39%	2	2	3	$26	✅	❌	❌	Y / Y	⭐️ 5 (25)
WI-FI 100MB \| 500m from Campeche Beach #CAMP08	$22,188	$82	70%	2	2	2	$59	✅	❌	❌	Y / Y	⭐️ 5 (38)
Apto Vista Mar c/acesso privativo a praia Campeche	$39,252	$120	88%	2	2	3	$50	✅	✅	❌	Y / Y	⭐️ 5 (10)
Lovely flat 200m from the ocean	$12,804	$63	53%	2	2	5	$44	✅	❌	❌	Y / Y	⭐️ 5 (161)
Beautiful house on Campeche Beach	$15,741	$76	50%	2	2	1	$52	❌	❌	❌	Y / Y	⭐️ 5 (13)
Apartamento completo, condomínio frente mar.	$18,967	$66	75%	2	2	2	$39	✅	✅	✅	Y / Y	⭐️ 5 (71)
Condominio de Frente para o Mar	$22,265	$137	43%	2	2	8	$92	✅	✅	❌	Y / Y	⭐️ 5 (87)
Ultimate Florianópolis Experience.	$24,877	$79	82%	2	2	3	$59	✅	❌	✅	Y / Y	⭐️ 5 (146)
Apto de 2 Dorm Estiloso - Condomínio Thai Campeche	$41,844	$124	91%	2	2	3	$49	✅	✅	❌	Y / Y	⭐️ 5 (91)
Apto Vista Mar no Campeche, Cond. c/ Piscina P1331	$16,458	$77	56%	2	2	1	$56	✅	❌	❌	Y / Y	⭐️ 5 (21)
Apto em Cond. Clube no Campeche a 350 m do mar	$34,160	$117	77%	2	2	3	$49	✅	❌	❌	Y / Y	⭐️ 5 (38)
Campeche a 400 mt do mar com piscina e lazer	$20,110	$93	57%	2	2	2	$49	✅	❌	✅	Y / Y	⭐️ 5 (53)
Apartamento acesso privado a praia	$24,049	$100	62%	2	2	2	$49	✅	✅	✅	Y / Y	⭐️ 5 (35)
Kanoa - Fully Equipped 2BR Condo at Campeche Beach	$33,892	$131	69%	2	2	3	$56	✅	✅	❌	N / Y	⭐️ 5 (53)
Apto alto padrão, acesso exclusivo Praia Campeche	$27,788	$95	78%	2	2	4	$79	✅	✅	❌	Y / Y	⭐️ 5 (19)
Vista mar e requinte Campeche!	$26,003	$105	66%	2	2	2	$59	✅	❌	✅	Y / Y	⭐️ 4.9 (36)
Apartamento Campeche	$8,980	$37	44%	2	2	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (17)
Apto Vista Mar no Thai Beach Home Spa VY1766	$17,366	$106	42%	2	2	1	$54	✅	✅	❌	Y / Y	⭐️ 5 (6)
Florianópolis Cobertura vista Mar Pé na areia	$38,625	$314	30%	2	2.5	2	$99	✅	✅	❌	Y / Y	⭐️ 5 (5)
Apartamento 2 Quartos no Campeche - Florianópolis	$22,080	$79	75%	2	2	3	$59	✅	❌	❌	N / Y	⭐️ 5 (20)
Lindo Apartamento de frente pro Mar	$17,645	$81	54%	2	2	4	$49	✅	✅	❌	Y / Y	⭐️ 5 (144)
Lindo apartamento na beira da praia do campeche	$19,720	$91	57%	2	2	4	$79	✅	✅	✅	Y / N	⭐️ 5 (11)
Lindo apartamento de frente para o Mar - Campeche	$20,956	$71	78%	2	2	4	$43	✅	❌	❌	Y / N	⭐️ 5 (56)
Apartamento vista Ilha Campeche	$15,535	$54	77%	2	1	3	$47	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Apto Lindo no Campeche pé na areia	$21,602	$144	37%	2	2	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (5)
Aconchegante apartamento no paraíso. Pé na areia!	$68,136	$238	77%	2	2	5	$49	✅	✅	❌	Y / Y	⭐️ 5 (7)
Casa 1 residêncial temporada no Campeche.	$9,408	$47	53%	2	1	3	$36	✅	❌	✅	Y / Y	⭐️ 5 (74)
Duplex de Charme - a 300 metros do azul do mar	$24,256	$79	81%	2	1	5	$36	❌	❌	❌	Y / Y	⭐️ 5 (17)
Apto 2 quartos estilo Resort na beira do mar.	$22,818	$126	49%	2	2	5	$79	✅	❌	❌	Y / Y	⭐️ 5 (42)
Apartamento com vista mar	$17,250	$119	37%	2	2	7	$50	✅	✅	✅	Y / Y	⭐️ 5 (5)
Apartamento com vista para Ilha do Campeche	$10,560	$54	52%	2	1	2	$47	❌	❌	✅	Y / Y	⭐️ 5 (35)
Apto em condomínio espetacular, 400m da praia!	$14,006	$67	55%	2	2	2	$43	✅	❌	✅	Y / N	⭐️ 5 (24)
Apto de luxo em frente a Ilha	$34,508	$164	57%	2	4	1	$39	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Apto da Víí. Área de lazer completa e deck privado	$26,930	$132	55%	2	2	4	$79	✅	✅	✅	Y / Y	⭐️ 5 (19)
Condomínio Clube Requintes de Resort e pé na areia	$19,945	$101	53%	2	2	4	$39	✅	❌	❌	Y / Y	⭐️ 5 (12)
Apto no Essence Life. Muito encantador frente mar	$19,434	$80	65%	2	2	4	$89	✅	❌	✅	Y / N	⭐️ 4.5 (26)
Casa linda condomínio fechado com vista para o mar	$14,155	$68	53%	2	2	2	$40	❌	❌	✅	Y / N	⭐️ 5 (22)
Apto Beira do Mar-Praia do Campeche- cond.Completo	$25,216	$169	40%	2	2	4	$39	✅	✅	❌	Y / Y	⭐️ 5 (24)

Return Metrics

46.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,450	$36,900	$55,350	$73,800	$92,251	$184,502	$553,507
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$172,950	$196,035	$219,259	$242,627	$266,142	$386,089	$917,596

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.85%

Cap Rate

13.05%

Return on Investment

59.65%

Avenida Campeche - Campeche Santa Catarina

2 bed • 2 bath • 5 guests

Purchase Price

181

Airbnb Investor Score

$4,736

Annual Profit

13.1%

Cap Rate

46.9%

Cash on Cash

$33,968

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $81/night at 53% occupancy ($15,679.92). Airbtics projects $105/night at 58% occupancy ($22,243).

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.

$22,773

Avg annual revenue

58%

Avg occupancy rate

$105

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

$50k

$70k

$18,450

Profit

Revenue

$33,968

Operating Expenses

$14,392

Operating Income

$19,575

Mortgage & Taxes

$1,125

Profit (Cash Flow)

$18,450

$34,876

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$4,876

Total

$34,876

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

46.85%

Cap Rate

13.05%

Return on Investment

59.65%