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 Praça Santo Antônio da Barra, Barra, BA, 40130-130

1 bed • 1 bath • 3 guests • $100,000

BNB

Calc

Annual Revenue

$12,250

Profit (Cash Flow)

-$5,086

Cap Rate

0.2%

Annual Revenue

$12,250

AirDNA projects $34/night at 61% occupancy ($7,575). Airbtics projects $43/night at 61% occupancy ($9,580). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 78% occupancy rate, $43 rate per night.

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

Percentiles25%50%75%90%
Revenue$4,978$8,198$12,661$18,965
Occupancy43%62%78%93%
Nightly Rate$31$35$43$54

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
Apartamento Porto da Barra Salvador

No image available

$8,334
$35
63%
111$12❌❌❌Y / N⭐️ 5 (73)
Lindo apartamento de 1 quarto no porto da Barra.

No image available

$8,764
$25
95%
114$24❌❌❌N / N⭐️ 5 (168)
BARRA 2 ^ APART WIFI 50 M @BESTSEASON

No image available

$5,962
$24
65%
111$18❌❌❌Y / N⭐️ 5 (76)
Encantos do Porto da Barra

No image available

$15,600
$44
96%
113$20❌❌✅N / Y⭐️ 5 (52)
BARRA,melhor localizacao do carnaval 2025.

No image available

$9,187
$25
98%
112$20❌❌✅N / N⭐️ 5 (167)
Apartamento no Porto da Barra-Salvador

No image available

$10,918
$34
86%
122$24❌❌❌Y / Y⭐️ 5 (61)
100m do Porto da Barra! Apto 1/4

No image available

$9,708
$35
72%
113$24❌❌❌Y / Y⭐️ 5 (25)
Beautiful apartment 2min from the beach, sea view

No image available

$11,786
$44
71%
112$12❌❌✅N / N⭐️ 5 (112)
Salvador Quarto/Sala/BeiraMar vista Porto da Barra

No image available

$7,855
$33
62%
113$12❌❌✅N / N⭐️ 5 (33)
Carnaval BARRA 1/4 e sala vista mar

No image available

$7,887
$42
45%
112$40❌❌❌N / N⭐️ 5 (12)
Apt no Porto da Barra

No image available

$11,177
$36
84%
112$20❌❌✅Y / N⭐️ 5 (23)
Studio Barra. A melhor vista mar de Salvador

No image available

$6,242
$43
38%
112$24❌❌✅N / N⭐️ 5 (36)
Almar -Conforto na Praia

No image available

$7,379
$36
56%
113$0❌❌❌Y / N⭐️ 0 (2)
Melhor localização de Salvador-50 m da praia

No image available

$4,686
$24
43%
11.54$26❌❌❌Y / N⭐️ 0 (1)
Quarto e sala perfeito para você

No image available

$5,377
$34
38%
113$18❌❌❌N / N⭐️ 4.5 (10)
Apartamento em Salvador Bahia Barra com garagem

No image available

$10,336
$33
82%
113$28❌❌❌Y / N⭐️ 5 (51)
Vista Mar Porto XXI. O melhor da Barra em Salvador

No image available

$6,811
$40
44%
112$24❌❌✅N / N⭐️ 5 (23)
Funcional Apartamento com Wi-Fi proximo a Praia

No image available

$9,644
$34
77%
114$14❌❌❌N / N⭐️ 5 (11)
PORTO DA BARRA - 1/4 SALA(Colchão substituído)

No image available

$6,552
$22
76%
115$32❌❌❌N / N⭐️ 4.5 (42)
Apto 1/4, ao lado da melhor praia-Porto da Barra

No image available

$5,890
$34
44%
114$43❌❌✅Y / Y⭐️ 5 (21)
Barra com calma e natureza

No image available

$9,853
$28
95%
123$8❌❌❌Y / Y⭐️ 5 (50)
Praia do Porto da Barra! À beira-mar, com garagem

No image available

$7,956
$34
61%
114$34❌❌❌N / Y⭐️ 5 (149)
Ap. Barra,Quarto e Sala,Vista Mar,Ar Condicionado.

No image available

$8,252
$35
57%
114$30❌❌✅Y / Y⭐️ 5 (24)
cinco minutos para o porto da Barra

No image available

$4,983
$40
33%
114$20✅❌❌Y / Y⭐️ 5 (43)
Apartamento lindo com ótima localização na Barra

No image available

$8,755
$28
82%
112$26❌❌❌Y / N⭐️ 4.5 (31)
Apartamento na Barra

No image available

$6,628
$28
64%
112$20❌❌✅N / N⭐️ 4 (3)
Loft Morada do Porto - Superior

No image available

$13,629
$40
90%
112$20❌❌❌N / N⭐️ 0 (0)
Carnaval 2025- Pé na Areia Porto da Barra

No image available

$14,292
$49
74%
112$30❌❌✅N / Y⭐️ 5 (16)
Vista mar na Barra

No image available

$20,972
$191
30%
1130$0❌❌❌N / Y⭐️ 5 (1)
Oceanfront Luxury Apartment

No image available

$22,778
$200
30%
123$200✅❌❌Y / N⭐️ 5 (5)
Carnaval, apt mobiliado, Porto da Barra, local top

No image available

$10,892
$32
93%
115$0❌❌❌Y / N⭐️ 4.5 (6)
Apartamento Porto da Barra

No image available

$4,994
$18
75%
114$24❌❌❌Y / N⭐️ 5 (3)
Luxury at Yacht Privilege

No image available

$10,860
$43
69%
11.515$32✅❌❌Y / N⭐️ 5 (50)
Apartamento 150 metros do porto da barra.

No image available

$7,021
$57
32%
111$18❌❌❌Y / N⭐️ 5 (5)
1/4 amplo na Barra. Tranquilo e perto de tudo.

No image available

$6,063
$33
49%
112$30❌❌✅Y / N⭐️ 4.8 (19)
Apartamento a 1 minuto do Porto da Barra

No image available

$10,475
$54
53%
112$0❌❌❌Y / Y⭐️ 5 (12)
Whole apartment in the best neighborhood

No image available

$9,195
$40
62%
111$24❌❌❌Y / N⭐️ 5 (44)
Apto 1/4 e sala mobiliado

No image available

$6,093
$45
37%
111$0❌❌✅N / N⭐️ 4 (2)

Return Metrics

-19.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,086-$10,172-$15,259-$20,345-$25,432-$50,864-$152,593
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$79,999$79,999$79,999$79,999$79,999$79,999$79,999
Down Payment$20,000$20,000$20,000$20,000$20,000$20,000$20,000
Property Appreciation$3,000$6,090$9,272$12,550$15,927$34,391$142,726
Total Return$97,913$95,917$94,013$92,205$90,495$83,527$90,133

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.42%

Cap Rate

0.24%

Return on Investment

-2.58%

property-location

Praça Santo Antônio da Barra Barra, Bahia, 40130-130

1 bed • 1 bath • 3 guests

-84

Airbnb Investor Score

-$5,086

Annual Profit

0.2%

Cap Rate

-19.4%

Cash on Cash

$12,250

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $34/night at 61% occupancy ($7,575.16). Airbtics projects $43/night at 61% occupancy ($9,580).

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.

$9,038

Avg annual revenue

61%

Avg occupancy rate

$43

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

Sign up to see the data on 40 all comparables

-$5,086

Profit

Revenue

$12,250

Operating Expenses

$12,004

Operating Income

$247

Mortgage & Taxes

$5,333

Profit (Cash Flow)

-$5,086

$26,188

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$3,188

Closing Costs

$3,000

Total

$26,188

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-19.42%

Cap Rate

0.24%

Profit (Cummulative)

-$5,086

$80,000

$3,188

$3,000

$0

Total Gain

-$678

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service