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 Rental Arbitrage Analysis R. Afonso Pena, Canto, SC, 88070-650

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$11,808

Profit (Cash Flow)

-$6,303

Cash on Cash Return

-129.1%

Annual Revenue

$11,808

AirDNA projects $48/night at 44% occupancy ($7,713). Airbtics projects $53/night at 61% occupancy ($11,808). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $53 rate per night.

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

Percentiles25%50%75%90%
Revenue$6,780$12,106$17,522$28,178
Occupancy45%67%76%86%
Nightly Rate$40$48$61$87

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 aconchegante 3

No image available

$5,798
$33
48%
211$0❌❌❌Y / N⭐️ 5 (101)
Casa da Miss -Apto. Vista Cidade

No image available

$9,352
$73
35%
211$0✅❌✅Y / Y⭐️ 5 (8)
Ótimo apartamento no Estreito

No image available

$9,815
$30
85%
212$20❌❌✅Y / Y⭐️ 5 (56)
Belo apartamento recém reformado

No image available

$10,025
$48
55%
212$10❌❌❌Y / Y⭐️ 5 (128)
Apartamento de dois pavimentos

No image available

$4,878
$43
31%
221$0❌❌❌Y / N⭐️ 5 (57)
Apto de 2 suítes próximo ao mar

No image available

$12,756
$45
76%
233$20❌❌❌Y / Y⭐️ 5 (19)
Duas suítes bem localizadas

No image available

$9,685
$35
73%
222$17❌❌❌Y / Y⭐️ 5 (45)
Apto 2 quartos com garagem privativa

No image available

$10,639
$51
57%
213$0❌❌❌N / Y⭐️ 5 (53)
Aconchegante Apto em Floripa

No image available

$9,036
$39
57%
211$39❌❌✅Y / N⭐️ 5 (19)
Apartamento Balneário Estreito

No image available

$23,424
$64
100%
224$0❌❌❌Y / N⭐️ 0 (0)
Excelente localização, admire a vista da Ponte.

No image available

$12,176
$39
80%
214$30❌❌❌Y / Y⭐️ 5 (30)
Ponte Hercílio Luz, Sol e Mar.

No image available

$10,054
$41
67%
213$0❌❌❌N / N⭐️ 5 (45)
Apartamento confortável

No image available

$15,512
$61
69%
223$20❌❌✅Y / Y⭐️ 5 (16)
Apto Vista Mar, 150m da Beiramar Continental P1386

No image available

$19,263
$52
99%
221$58✅❌❌Y / Y⭐️ 5 (57)
Modern apt with pool and barbecue ELE203

No image available

$14,889
$45
86%
221$50✅❌❌Y / Y⭐️ 5 (14)
Apartamento Estreito Florianópolis

No image available

$8,111
$29
73%
211$20❌❌❌Y / N⭐️ 5 (109)
Apartamento amplo com ótima localização

No image available

$10,429
$38
71%
223$30❌❌✅Y / Y⭐️ 5 (23)
Apto: 5 min do CentroSul em Floripa

No image available

$5,042
$16
76%
213$20❌❌❌N / N⭐️ 5 (48)
Apartamento 2 quartos e garagem

No image available

$12,014
$47
67%
203$39❌❌✅Y / Y⭐️ 5 (17)
Apartamento no Estreito

No image available

$24,372
$94
61%
223$109❌❌✅Y / N⭐️ 0 (1)
Casa Florida em Floripa

No image available

$8,586
$34
69%
221$0❌❌✅Y / Y⭐️ 3.4 (9)
Apto Floripa - Andar alto - Cabeceira Ponte HLuz

No image available

$7,354
$57
34%
223$36✅❌❌Y / Y⭐️ 5 (25)
Apartamento completo no Estreito

No image available

$11,108
$51
55%
222$50✅❌✅Y / N⭐️ 5 (11)
Vista Baías, Ponte Hercílio Luz, ao lado do centro

No image available

$14,078
$55
67%
222$49❌❌✅Y / Y⭐️ 5 (95)
Perto de tudo em Florianópolis, com área de lazer

No image available

$24,865
$71
94%
217$30✅❌❌Y / N⭐️ 5 (6)
Apartamento encantador em Florianópolis

No image available

$9,165
$42
56%
211$36❌❌✅Y / N⭐️ 5 (56)
Cantinho Vó Bia - Florianópolis - CEN001

No image available

$7,027
$48
40%
221$0❌❌✅Y / Y⭐️ 4.5 (7)
Cozy House in Floripa RBF142

No image available

$11,351
$37
73%
21.51$58❌❌❌Y / Y⭐️ 5 (17)
Apartamento em Capoeiras

No image available

$13,138
$42
84%
212$30❌❌✅Y / Y⭐️ 4.9 (19)
Lindo apto perto da beira-mar e ponte Hercílio Luz

No image available

$35,645
$108
89%
231$49✅❌❌Y / Y⭐️ 5 (6)
Apartamento confortável em Floripanópolis.

No image available

$12,340
$49
68%
223$20❌❌✅Y / Y⭐️ 5 (4)
Amplo espaço ao lado da ponte HL

No image available

$11,280
$67
46%
234$0❌❌❌Y / N⭐️ 5 (3)
Apartamento super confortável, aconchegante!

No image available

$8,720
$51
39%
224$40✅❌❌Y / Y⭐️ 4 (3)
Royal Mirage Residence mensal de março à dezembro

No image available

$22,923
$79
78%
2228$61✅❌✅Y / Y⭐️ 4.8 (7)
Ap 2 quartos bem equipado

No image available

$8,080
$46
48%
222$0✅❌❌N / N⭐️ 4.5 (5)
Apto aconchegante e amplo em Floripa! Férias.

No image available

$11,262
$87
35%
223$39❌❌❌Y / Y⭐️ 5 (4)
Apto impecável em Floripa.

No image available

$7,801
$45
45%
212$39✅❌✅Y / Y⭐️ 5 (1)

Return Metrics

-129.09% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,302-$12,605-$18,907-$25,210-$31,512-$63,025-$189,077
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-$6,302-$12,605-$18,907-$25,210-$31,512-$63,025-$189,077

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-129.09%

Payback Period Days

0

Return on Investment

-129.09%

property-location

R. Afonso Pena Canto, Santa Catarina, 88070-650

2 bed • 1.5 bath • 6 guests

$11,808

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $48/night at 44% occupancy.Projected nightly rate is $53/night at 61% occupancy.

Top 53% of comparables

Top 36% 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.

$12,009

Avg annual revenue

61%

Avg occupancy rate

$53

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

$15k

$25k

$35k

Sign up to see the data on 40 all comparables

-$6,303

Profit

Revenue

$11,808

Operating Expenses

$10,731

Operating Income

$1,077

Net Effective Rent

$7,380

Profit (Cash Flow)

-$6,303

$4,882

Cash Investment

Renos & Furnishing

$4,782

Setup Costs

$100

Total

$4,882

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-129.09%

Payback Period Days

0

🤩

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