BNBCalc Short Term Rental Investment Analysis Rua Tonelero - Copacabana, Rio de Janeiro - State of Rio de Janeiro, Brazil

1 bed • 1 bath • 4 guests • $200,000

BNB

Calc

Annual Revenue

$19,822

Profit (Cash Flow)

$5,485

Cap Rate

3.5%

Annual Revenue

$19,822

AirDNA projects $57/night at 62% occupancy ($12,907). Airbtics projects $55/night at 67% occupancy ($13,459). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, $67 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,162	$12,149	$20,751	$27,526
Occupancy	52%	67%	81%	93%
Nightly Rate	$41	$47	$67	$77

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento Copacabana Tranquilo	$7,277	$41	42%	1	1	2	$36	❌	❌	❌	N / Y	⭐️ 5 (14)
Copacabana, Dois Quartos com Piscina no prédio.	$11,566	$61	46%	1	2	3	$36	✅	❌	❌	Y / Y	⭐️ 0 (2)
Arraso de apê em Copacabana I WiFi Rapido,	$17,518	$47	98%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (135)
Apartment 500m from the beach \| SVC 48/1001	$17,602	$60	78%	1	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Copacabana secreta	$11,247	$77	37%	1	1	3	$20	❌	❌	❌	Y / N	⭐️ 5 (2)
Meu refúgio em Copa	$13,936	$50	72%	1	1	2	$38	❌	❌	❌	N / Y	⭐️ 5 (61)
Copacabana Apartamento Rua Hilario de Gouveia	$7,102	$51	37%	1	1	2	$39	❌	❌	❌	N / Y	⭐️ 5 (104)
Praia de Copacabana com Vista do Cristo Redentor	$15,361	$61	66%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 5 (28)
Confortável Apto 1 Quarto Copacabana perto Metrô	$7,649	$36	56%	1	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (48)
Apartamento em Copacabana	$14,724	$46	83%	1	1	4	$30	❌	❌	❌	N / N	⭐️ 5 (40)
Loft perto da praia e do metrô!	$11,842	$32	97%	1	1	2	$16	❌	❌	❌	N / Y	⭐️ 5 (209)
studio a 5 min da praia	$11,636	$32	92%	1	1	1	$33	❌	❌	✅	N / N	⭐️ 4.5 (35)
Copa BeachLovers c/ estacionamento/Perto da praia	$22,274	$73	80%	1	1	3	$30	❌	❌	✅	N / Y	⭐️ 5 (99)
copa design	$10,246	$40	69%	1	1.5	3	$36	❌	❌	❌	Y / Y	⭐️ 5 (44)
Studio em Copacabana 300 m da praia	$7,949	$44	47%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 4.5 (66)
Apartamento ótima localização em Copa e garagem!	$12,011	$46	62%	1	1	3	$49	❌	❌	❌	N / N	⭐️ 5 (28)
Apartamento com vista para o mar	$13,086	$39	90%	1	1	2	$34	❌	❌	❌	N / N	⭐️ 5 (55)
Apartamento lindo Quadra da Praia de Copacabana.	$9,903	$41	63%	1	1	2	$28	❌	❌	✅	N / Y	⭐️ 5 (48)
SUH Copacabana 36 Confort Sun	$35,056	$102	93%	1	1	1	$16	❌	❌	❌	N / Y	⭐️ 4.5 (31)
Blue apartmente copacabana	$16,656	$80	55%	1	1	2	$24	❌	❌	❌	N / N	⭐️ 0 (1)
AP Praia&Mar - Copacabana	$11,891	$57	57%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (30)
Pé Na Areia! Visão Lateral Praia de Copacabana	$14,027	$46	81%	1	1	5	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
Aconchegante conjugado em Copacabana	$6,626	$28	63%	1	1	3	$34	❌	❌	✅	N / N	⭐️ 5 (62)
Praia de Copacabana cód. 11	$9,857	$66	33%	1	1	4	$46	❌	❌	❌	N / N	⭐️ 0 (2)
Petit Elegant Copacabana Apartment	$20,363	$75	73%	1	1	3	$20	❌	❌	❌	Y / Y	⭐️ 5 (114)
No Coração de Copacabana	$15,003	$48	80%	1	1	3	$39	❌	❌	❌	N / Y	⭐️ 5 (92)
Semana Sta Copacabana vista Praia Piscina Garagem	$21,799	$123	47%	1	1.5	2	$49	✅	❌	✅	N / Y	⭐️ 5 (42)
aconchego em Copacabana entre posto 3 e 4.	$8,851	$53	45%	1	1	2	$30	❌	❌	✅	N / Y	⭐️ 5 (27)
CP3 - Apartamento Perfeito Pertinho da Praia	$14,294	$44	84%	1	1	2	$28	❌	❌	✅	N / Y	⭐️ 5 (72)
Artist's Studio Atelier	$9,350	$39	63%	1	1	3	$32	❌	❌	❌	N / Y	⭐️ 5 (249)
Apto em Copacabana, a 4min da Orla e 3 min do Met	$9,176	$47	33%	1	1	4	$89	❌	❌	❌	N / N	⭐️ 5 (9)
Apartment in Copacabana beach. 815	$13,424	$63	54%	1	1	3	$32	❌	❌	❌	N / N	⭐️ 4.5 (6)
Quarto e Sala Copacabana Perfeita Localização	$10,308	$46	58%	1	1	1	$30	❌	❌	✅	N / Y	⭐️ 5 (79)
Copacabana com Banheira e Vista para o Cristo	$25,214	$73	92%	1	1	3	$30	❌	✅	✅	Y / Y	⭐️ 5 (53)
Loft Copacabana beach, melhor localização	$12,193	$40	79%	1	1	3	$39	❌	❌	✅	N / Y	⭐️ 5 (61)
Copacabana - Urbano304	$11,273	$44	70%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (43)
APT silencioso com vista para o verde!	$19,604	$73	71%	1	1.5	3	$24	❌	❌	❌	Y / Y	⭐️ 5 (42)
Great 1BR apartment in Copacabana	$14,900	$82	45%	1	1	2	$36	❌	❌	❌	Y / Y	⭐️ 5 (25)
Temporada em Copacabana	$13,533	$35	98%	1	1	4	$30	❌	❌	❌	N / N	⭐️ 4.5 (13)
Condomínio Polybio com Netflix	$27,202	$76	97%	1	1	3	$31	❌	❌	❌	N / Y	⭐️ 0 (1)

Return Metrics

7.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,485	$10,970	$16,456	$21,941	$27,426	$54,853	$164,561
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$139,999	$139,999	$139,999	$139,999	$139,999	$139,999	$139,999
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$211,485	$223,150	$235,001	$247,043	$259,281	$323,637	$650,014

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.92%

Cap Rate

3.49%

Return on Investment

17.33%

Rua Tonelero - Copacabana Copacabana, Rio de Janeiro

1 bed • 1 bath • 4 guests

Purchase Price

-7

Airbnb Investor Score

-$11,795

Annual Profit

3.5%

Cap Rate

7.9%

Cash on Cash

$19,822

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $57/night at 62% occupancy ($12,907.72). Airbtics projects $55/night at 67% occupancy ($13,459).

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.

$14,088

Avg annual revenue

67%

Avg occupancy rate

$55

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

$5,485

Profit

Revenue

$19,822

Operating Expenses

$12,836

Operating Income

$6,985

Mortgage & Taxes

$1,500

Profit (Cash Flow)

$5,485

$63,188

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$3,188

Total

$63,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.92%

Cap Rate

3.49%

Return on Investment

17.33%