Praça Santo Antônio da Barra Barra, Bahia, 40130-130
1 bed • 1 bath • 3 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%