BNBCalc Short Term Rental Rental Arbitrage Analysis R. Rio Grande do Sul, Centro, MG, 37701-001

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$7,363

Profit (Cash Flow)

-$3,479

Cash on Cash Return

-105.8%

Annual Revenue

$7,363

AirDNA projects $35/night at 43% occupancy ($5,496). Airbtics projects $33/night at 47% occupancy ($5,664). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 56% occupancy rate, $36 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,860	$5,897	$8,059	$12,544
Occupancy	35%	45%	56%	72%
Nightly Rate	$28	$33	$36	$44

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio 110	$10,210	$68	39%	1	1	1	$18	❌	❌	✅	Y / Y	⭐️ 5 (126)
Studio Stillo	$4,439	$36	30%	1	1	1	$18	❌	❌	✅	Y / Y	⭐️ 5 (52)
Duplex Central - Localização Privilegiada	$3,783	$27	33%	1	1	1	$18	❌	❌	✅	N / Y	⭐️ 5 (167)
Studio Paradise localização privilegiada.	$3,918	$27	34%	1	1	1	$18	❌	❌	❌	Y / Y	⭐️ 5 (212)
Apê charmoso no coração de Poços de Caldas	$6,942	$28	65%	1	1	2	$28	❌	❌	❌	Y / Y	⭐️ 5 (172)
Que tal um café da manhã com essa vista…	$5,784	$27	56%	1	1	1	$10	❌	❌	❌	N / Y	⭐️ 5 (133)
Apartamento moderno e aconchegante no centro	$12,430	$64	50%	1	2	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (23)
Apartamento no coração de Poços de Caldas.	$4,721	$31	39%	1	1	2	$18	❌	❌	✅	Y / N	⭐️ 5 (18)
Loft Central	$5,039	$33	41%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (17)
Apartamento Novo no Centro com 𝙂𝙖𝙧𝙖𝙜𝙚𝙢	$6,288	$35	45%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (59)
Studio no Centro de Poços de Caldas.	$8,281	$27	78%	1	1	2	$20	❌	❌	✅	Y / Y	⭐️ 5 (115)
Kitnet com vista para o centro de Poços	$4,200	$20	53%	1	1	2	$16	❌	❌	❌	N / N	⭐️ 5 (187)
Conforto com lazer*	$5,020	$29	44%	1	1	2	$14	✅	❌	❌	Y / Y	⭐️ 5 (44)
Studio\|Centro\|Frente\|Rooftop\|linda Vista\|NOVO\|AR	$6,335	$52	30%	1	1	2	$24	✅	❌	✅	Y / Y	⭐️ 5 (44)
Studio Centro c/área de lazer	$9,416	$33	72%	1	1	1	$18	✅	❌	✅	Y / Y	⭐️ 5 (96)
Studio central sofisticado	$5,758	$35	42%	1	1	2	$14	✅	❌	❌	Y / Y	⭐️ 5 (43)
Beautiful studio in Poços de Caldas MG PGO402	$5,664	$28	46%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 5 (8)
Studio with pool in Poços de Caldas PGO412	$6,750	$28	54%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 5 (4)
Studio central novo Poços de Caldas - tudo a pé	$6,975	$38	46%	1	1	2	$24	✅	❌	❌	Y / Y	⭐️ 5 (43)
Style and practicality, Studio High Standard	$3,951	$33	30%	1	1	28	$18	✅	✅	✅	Y / N	⭐️ 4.5 (13)
Comfortable studio in Poços de Caldas - MG PGO210	$6,030	$28	48%	1	1	1	$38	✅	✅	❌	Y / Y	⭐️ 5 (33)
Perfect studio in Poços de Caldas MG PGO310	$6,869	$28	58%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 5 (18)
Apto aconchegante centro de Poços Caldas MG	$4,234	$14	77%	1	1	2	$13	❌	❌	❌	N / N	⭐️ 5 (44)
Condomínio Quisisana - Cultura e Simplicidade 169	$9,244	$53	41%	1	2	3	$30	✅	✅	❌	N / N	⭐️ 5 (8)
Aconchegante e funcional com ótima localização.	$4,778	$33	35%	1	1	1	$18	❌	❌	✅	Y / Y	⭐️ 5 (207)
Apto Novo na Área Central	$6,943	$29	63%	1	1	2	$13	✅	✅	✅	Y / Y	⭐️ 4.9 (48)
Studio em Poços! Moderno, tranquilo e prático!	$4,380	$36	31%	1	1	2	$30	✅	✅	❌	Y / Y	⭐️ 5 (26)
Studio Pratico - Centro Poços de Caldas	$7,954	$35	60%	1	1	2	$20	✅	✅	✅	Y / Y	⭐️ 4.8 (30)
Charming studio in Poços de Caldas-MG PGO209	$6,388	$28	52%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 5 (28)
No coração de Poços!	$5,956	$36	43%	1	1	2	$16	❌	❌	❌	N / N	⭐️ 5 (13)
Up life. Novo no centro de Poços de Caldas	$7,146	$44	42%	1	2	2	$15	❌	❌	✅	Y / Y	⭐️ 5 (43)
Estúdio moderno e charmoso!	$5,616	$43	34%	1	2	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (2)
Sinta-se em casa centro de Poços	$9,102	$37	64%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (6)
Novo Studio GO305, praticidade e modernidade!	$10,712	$37	74%	1	1	2	$26	✅	✅	✅	Y / Y	⭐️ 5 (53)
Beautiful sophisticat studio Poço de Caldas PGO214	$6,196	$27	53%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 4.9 (14)
Estúdio aconchego	$4,479	$34	36%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (47)
Apartamento Novo Aconchegante no Centro de Poços	$8,228	$28	78%	1	1	2	$13	❌	❌	✅	Y / Y	⭐️ 5 (57)
Modern Studio Near Downtown PGO301	$6,501	$28	53%	1	1	1	$38	✅	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

-105.79% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,478	-$6,957	-$10,435	-$13,914	-$17,393	-$34,786	-$104,359
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	-$3,478	-$6,957	-$10,435	-$13,914	-$17,393	-$34,786	-$104,359

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-105.79%

Payback Period Days

Return on Investment

-105.79%

R. Rio Grande do Sul Centro, Minas Gerais, 37701-001

1 bed • 1 bath • 2 guests

Monthly Rent

$7,363

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $35/night at 43% occupancy ($5,496.92). Airbtics projects $33/night at 47% occupancy ($5,664).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$6,293

Avg annual revenue

47%

Avg occupancy rate

$33

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

$5k

$10k

$15k

-$3,479

Profit

Revenue

$7,363

Operating Expenses

$10,242

Operating Income

-$2,879

Net Effective Rent

$600

Profit (Cash Flow)

-$3,479

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-105.79%

Payback Period Days