BNBCalc Short Term Rental Cohost Analysis R. Francisco Otaviano, Copacabana, RJ,

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Owner income

$28,033

Per year

This Airbnb could earn an additional

$3,245

Per month vs a Long-Term Rental

Annual Revenue range

$26,645 - $70,058

Annual Revenue

$38,935

AirDNA projects $112/night at 64% occupancy ($26,180). Airbtics projects $122/night at 65% occupancy ($28,963). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 82% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,173	$26,645	$39,750	$70,058
Occupancy	48%	68%	82%	88%
Nightly Rate	$79	$105	$130	$212

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Flat Praia de Copacabana e Ipanema - Piscina 604	$37,195	$122	82%	2	0	1	$20	✅	❌	✅	Y / Y	⭐️ 4.7 (154)
Apartamento no Arpoador	$16,276	$102	36%	2	3	2	$69	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Cozy with Stunning View for up to 4	$40,592	$121	90%	2	3	2	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
APT COPA / IPA /ARPOADOR 2qts / GAR (OP) 50 rs	$15,268	$71	58%	2	1	4	$39	❌	❌	❌	N / Y	⭐️ 4.6 (129)
Posto 6 quadra da praia, espaçoso e econômico.	$26,273	$91	78%	2	3	2	$49	❌	❌	❌	Y / N	⭐️ 4.8 (52)
Ipanema Estilo, 2 suítes, praia, piscina, garagem	$40,124	$175	62%	2	3	3	$59	✅	❌	❌	Y / Y	⭐️ 4.8 (77)
Apartamento Copacabana/Ipanema	$19,631	$78	67%	2	1	3	$36	❌	❌	❌	N / N	⭐️ 4.7 (32)
Rio Sunset Arpoador!	$23,451	$75	80%	2	3	2	$59	✅	❌	❌	N / N	⭐️ 4.3 (94)
Elegant 2 BR Near Ipanema & Copacabana Beach	$41,938	$126	90%	2	3	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (67)
ROTA A MAR	$18,141	$109	44%	2	1	3	$30	❌	❌	❌	N / Y	⭐️ 4.6 (23)
Ipanema Flat 45m2 mesanino Posto 8 rua Ht. Fasano.	$20,575	$61	87%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4 (2)
MS98 Apartamento com vista mar no Arpoador.	$36,241	$120	82%	2	1	3	$69	✅	❌	❌	Y / N	⭐️ 4.5 (31)
ARPOADOR AÇAÍ	$77,891	$263	79%	2	3	2	$189	❌	✅	❌	Y / N	⭐️ 4.7 (23)
Apartamento em Copacabana próximo ao Arpoador	$32,209	$92	94%	2	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (2)
excellent apartment next to the beach! post 6	$15,257	$48	86%	2	1	2	$27	❌	❌	❌	Y / N	⭐️ 4.8 (195)
Apartamento Completo no Posto 6	$14,692	$48	80%	2	1	1	$20	❌	❌	✅	Y / N	⭐️ 4.5 (19)
Penthouse w/ private terrace in Arpoador	$19,056	$68	76%	2	3	2	$59	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Ap. especial vista mar e localização privilegida	$28,757	$112	68%	2	1	3	$49	❌	❌	❌	Y / Y	⭐️ 5 (7)
Apartamento Copacabana Posto 6	$24,790	$141	47%	2	1	2	$20	❌	❌	❌	Y / N	⭐️ 5 (3)
Fantastic 2BR in Arpoador	$17,938	$68	69%	2	1	3	$69	❌	❌	❌	Y / N	⭐️ 4.8 (17)
Tabas \| Lindo apê no Arpoador \| AR0006	$52,125	$165	82%	2	3	2	$89	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Tabas \| Lindo apê na Praia do Arpoador RJ \| AR0007	$36,345	$122	79%	2	3	2	$89	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Arpoador Açaí	$76,768	$266	76%	2	3	2	$189	❌	✅	❌	Y / Y	⭐️ 4.8 (5)
Charming Copacabana Apartment	$23,098	$93	66%	2	1	3	$79	❌	❌	❌	Y / N	⭐️ 4.6 (17)
Relaxante Flat junto ao Arpoador	$23,304	$94	65%	2	3	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (6)
Posto 6 - Entre Copa e Ipanema	$14,547	$84	46%	2	1	3	$20	❌	❌	❌	N / N	⭐️ 4.6 (12)
Apto Localizado no posto 6 quadra da praia	$15,603	$92	45%	2	3	3	$50	❌	❌	❌	N / N	⭐️ 5 (2)
A uma quadra das PRAIAS de IPANEMA e COPACABANA!!!	$23,752	$73	88%	2	2	3	$30	❌	❌	❌	N / Y	⭐️ 4.9 (195)
apt 2 bedrooms Ipanema Copacabana	$20,431	$67	83%	2	2	7	$39	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Fantastic view over Ipanema beach, 2 bedroom	$60,593	$180	89%	2	2	2	$98	✅	❌	❌	N / Y	⭐️ 4.8 (70)
Incrível Apartamento no Arpoador	$61,884	$207	81%	2	2	2	$47	✅	❌	✅	Y / Y	⭐️ 4.7 (52)
Excelente Apt Rua Francisco Otaviano / Com Garagem	$23,274	$112	55%	2	2	3	$56	❌	❌	❌	Y / Y	⭐️ 5 (1)
SUH Arpoador Dreams Amazing View!	$56,765	$315	49%	2	2	1	$39	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
PRAIA🏖HOME OFFICE entre COPACABANA-IPANEMA é AQUI!	$20,278	$130	42%	2	2	2	$49	❌	❌	❌	N / N	⭐️ 4.9 (122)
charm&comfort Arpoador	$17,507	$81	58%	2	2	3	$39	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Lindo e confortável apto posto 6 Copacabana	$33,247	$130	67%	2	2	2	$44	❌	❌	❌	N / Y	⭐️ 5 (8)

R. Francisco Otaviano Copacabana, Rio de Janeiro

2 bed • 2 bath • 6 guests

$38,935

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $112/night at 64% occupancy.Projected nightly rate is $122/night at 65% occupancy.

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.

$29,607

Avg annual revenue

65%

Avg occupancy rate

$122

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

$30k

$55k

$80k

$7,787

Profit

Revenue

$38,935

Cleaning

$4,459

Cohost commission

$7,787

Owner payout

$28,033

$0

Cash Investment

Renos & Furnishing

Total