BNBCalc Short Term Rental Cohost Analysis Rua Domingos Ferreira - Copacabana, Rio de Janeiro - State of Rio de Janeiro, Brazil

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Owner income

$13,917

Per year

This Airbnb could earn an additional

$1,611

Per month vs a Long-Term Rental

Annual Revenue range

$13,333 - $28,342

Annual Revenue

$19,329

AirDNA projects $62/night at 69% occupancy ($15,625). Airbtics projects $59/night at 69% occupancy ($14,869). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, $63 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,781	$13,333	$20,057	$28,342
Occupancy	60%	68%	84%	93%
Nightly Rate	$48	$52	$63	$80

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Flat em Copacabana	$27,285	$105	71%	1	2	3	$0	❌	❌	❌	N / N	⭐️ 5 (5)
atlantic flat apart hotel	$20,169	$80	67%	1	2	4	$50	❌	❌	✅	Y / Y	⭐️ 5 (21)
Conforto a uma quadra da praia	$21,288	$58	95%	1	2	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (161)
Apt N S de Copacabana, perto de tudo!	$11,960	$48	65%	1	2	2	$49	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Luxo e conforto em copacabana: posto 4.	$9,607	$40	63%	1	2	2	$32	❌	❌	❌	N / Y	⭐️ 4.6 (70)
At the Heart of Copacabana 1-bedroom	$9,469	$40	62%	1	2	2	$39	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Apartamento acochegante na melhor localização de Copacabana	$16,212	$50	84%	1	2	4	$49	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Praia e Metrô ótima Localização Copacabana	$10,378	$42	63%	1	2	5	$30	❌	❌	✅	N / Y	⭐️ 4.8 (40)
Espaço bem planejado e localizado em Copacabana	$13,786	$48	76%	1	2	2	$53	❌	❌	✅	N / Y	⭐️ 5 (84)
no coração de Copacabana. vem!	$14,728	$48	82%	1	2	5	$49	❌	❌	❌	Y / N	⭐️ 4.9 (12)
Copacabana / Quadra da Praia	$11,227	$52	50%	1	2	2	$49	❌	❌	❌	Y / N	⭐️ 4.9 (27)
Comfort and silence in Copacabana	$26,461	$71	100%	1	2	5	$49	❌	❌	❌	N / Y	⭐️ 5 (102)
Copacabana melhor localizaçao 406	$11,798	$52	61%	1	2	5	$39	❌	❌	❌	N / N	⭐️ 5 (5)
Belo apto a duas quadras da praia de Copacabana	$15,961	$71	58%	1	3	2	$39	❌	❌	❌	N / Y	⭐️ 5 (10)
Apto. em Copacabana, a 150m. da praia.	$11,420	$48	65%	1	2	4	$0	❌	❌	❌	N / Y	⭐️ 4.9 (13)
Apartamento 1 quarto a 4 min da praia \| Copacabana	$17,563	$56	84%	1	2	4	$39	❌	❌	❌	N / Y	⭐️ 5 (24)
COPACABANA URUCUM	$19,395	$72	72%	1	2	3	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
one block from copacabana beach	$13,213	$95	38%	1	2	4	$0	❌	❌	✅	Y / N	⭐️ 4.4 (5)
Cozy Copacabana	$11,338	$51	60%	1	2	5	$104	❌	❌	✅	Y / N	⭐️ 5 (28)
Tão perto da Praia de Copacabana	$8,871	$61	39%	1	2	2	$39	❌	❌	✅	N / N	⭐️ 4.9 (11)
Apartamento na quadra da praia de Copacabana	$15,884	$71	60%	1	2	2	$39	❌	❌	✅	N / Y	⭐️ 5 (28)
Max copa place	$24,848	$73	93%	1	2	2	$0	❌	❌	❌	N / N	⭐️ 4.9 (41)
apartamento inteiro copacabana studio	$7,970	$58	35%	1	1	1	$30	❌	❌	✅	N / N	⭐️ 4.8 (54)
Copa Colors HIR 14	$13,132	$52	69%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (76)
3 minutes from Copacabana beach \| Df115	$29,963	$86	93%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.6 (61)
M60 - Apartment 3 minutes from Copacabana beach	$14,019	$49	77%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Domingos Ferreira Beach Pad	$16,769	$51	88%	1	1	4	$38	❌	❌	❌	N / N	⭐️ 4.8 (143)
Copacabana Heim	$9,254	$53	46%	1	1	2	$33	❌	❌	❌	N / N	⭐️ 4.8 (85)
Charme e Conforto em Copacabana	$20,890	$58	91%	1	1	3	$56	❌	❌	❌	N / Y	⭐️ 5 (52)
Studio in the heart of Copacabana for 3 persons	$16,413	$49	89%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.5 (12)
Lovely Apartment in copacabana close to the beach	$13,028	$40	84%	1	1	2	$26	❌	❌	❌	N / Y	⭐️ 4.9 (141)
Copacabana - a 3 min da praia	$19,934	$58	93%	1	1	2	$24	❌	❌	❌	N / Y	⭐️ 4.9 (52)
Apartamento Confortável na Figueiredo de Magalhaes	$19,909	$160	32%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 0 (0)
#COPA LUXURY 1 BEDROOM 500Mb de internet	$17,721	$56	84%	1	1	3	$36	❌	❌	❌	Y / Y	⭐️ 4.8 (149)
2 quadras da Praia de Copacabana AC wifi	$6,933	$32	58%	1	1	3	$20	❌	❌	❌	N / N	⭐️ 4.8 (64)
Conforto e Segurança 150 m da Praia Copacabana	$11,503	$36	87%	1	1	3	$20	❌	❌	❌	N / N	⭐️ 4.8 (95)
Apartamento encantador em COPACABANA	$12,158	$44	75%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
AD12 - Apt 4 min from the beach - view of Christ	$14,546	$57	68%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Copacabana. Beach at 200m, comfort and fast Wi-fi.	$12,043	$46	65%	1	1	3	$44	❌	❌	❌	N / Y	⭐️ 5 (89)

Rua Domingos Ferreira - Copacabana Copacabana, Rio de Janeiro, 22050-012

1 bed • 1 bath • 2 guests

$19,329

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $62/night at 69% occupancy.Projected nightly rate is $59/night at 69% occupancy.

Occupancy Rate

Top 31% 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.

$15,148

Avg annual revenue

69%

Avg occupancy rate

$59

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

$20k

$30k

$3,866

Profit

Revenue

$19,329

Cleaning

$2,890

Cohost commission

$3,866

Owner payout

$13,917

$0

Cash Investment

Renos & Furnishing

Total