BNBCalc Short Term Rental Investment Analysis Rua Treze de Maio, 400 - Centro, Curitiba - State of Paraná, Brazil

1 bed • 1 bath • 1 guests • $58,000

BNB

Calc

Annual Revenue

$10,114

Profit (Cash Flow)

-$4,748

Cap Rate

-2.9%

Annual Revenue

$10,114

AirDNA projects $31/night at 69% occupancy ($7,812). Airbtics projects $39/night at 71% occupancy ($10,113). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 71% occupancy rate, $39 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,217	$11,508	$15,542	$19,261
Occupancy	63%	74%	86%	93%
Nightly Rate	$29	$40	$47	$54

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apart Central com garagem, Curitiba vista de cima!	$6,721	$34	47%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (281)
Apto 1 suíte, sacada/garagem no Centro de Curitiba	$8,579	$24	85%	1	1	1	$30	❌	❌	✅	N / Y	⭐️ 5 (207)
Studio All You Need - AYN081	$5,032	$33	36%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (23)
Studio com Cama de Casal e Sofá - ALL1621	$10,128	$44	59%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.5 (61)
Studio no All You Need - ALL1008	$13,522	$38	92%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Studio com Vista ao Paço da Liberdade - ALL1402	$12,813	$50	67%	1	1	1	$24	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Studio para Casal - ALL0918	$13,518	$40	86%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (111)
Studio Clean e Aconchegante - ALL1209	$13,932	$41	88%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (43)
Studio Com Airfryer Andar Alto - ALL1919	$17,452	$51	89%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (39)
Studio com Sacada ALL0717	$14,780	$40	98%	1	1	1	$24	❌	❌	❌	N / Y	⭐️ 5 (79)
Studio Sofisticado e Original - ALL1821	$11,527	$46	64%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (73)
Studio Confortável com Ar Condicionado - ALL1702	$16,870	$60	73%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 5 (68)
Studio/ Loft centro de Curitiba	$10,106	$35	73%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 5 (4)
Studio Central com Sacada - ALL0802	$16,584	$46	92%	1	1	1	$26	❌	❌	❌	Y / Y	⭐️ 5 (114)
Studio Libélula - AYN047	$7,174	$27	65%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Studio Com Ar Cond no All You Need - ALL1019	$11,015	$48	59%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.8 (69)
Studio no All You Need - ALL0607	$15,213	$43	93%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Studio Paz e Harmonia - ALL1818	$16,147	$54	78%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (100)
Studio Andar Alto e Face Norte - ALL1611	$13,849	$56	64%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (77)
Studio no All You Need - ALL0910	$14,144	$37	100%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (91)
Studio com Sacada em Curitiba - ALL1317	$14,193	$40	93%	1	1	1	$24	❌	❌	❌	N / Y	⭐️ 5 (170)
Studio Centro-ALL YOU NEED15ºand	$8,219	$25	85%	1	1	1	$21	❌	❌	❌	Y / Y	⭐️ 5 (78)
Studio descanso merecido - Central - AYN032	$4,175	$30	33%	1	1	1	$22	❌	❌	❌	N / Y	⭐️ 5 (42)
ADORáVEL, Apto moderno no centro com Garagem	$7,119	$27	62%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (132)
Studio All - My Place - encantador loft	$6,754	$23	75%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (57)
Acolhedor, completo Cond. Clube GreenCenter 22°and	$8,282	$22	100%	1	1	2	$19	❌	❌	✅	Y / Y	⭐️ 5 (195)
Studio Central - ALL1403	$13,594	$39	91%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (158)
Studio Face Norte Andar Alto - ALL1609	$14,713	$54	71%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 5 (109)
Studio Flamboyant - Studio Central - AYN028	$7,368	$29	65%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 5 (21)
Estúdio central, conforto e aconchego!	$4,189	$33	31%	1	1	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (57)
Luxuoso Studio no Centro - AYN004	$4,612	$29	39%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Loft do Parque/Linda vista com garagem e sacada.	$11,337	$35	86%	1	1	2	$24	❌	❌	❌	Y / Y	⭐️ 5 (154)
Apartamento novo e aconchegante	$7,327	$26	77%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (113)
Studio Fashion Now - ALL2020	$14,499	$47	79%	1	1	1	$27	❌	❌	❌	N / N	⭐️ 5 (137)
Studio da Harmonia - ALL1419	$12,477	$46	71%	1	1	1	$24	❌	❌	❌	N / N	⭐️ 4.5 (45)
Studio Bem Estar - ALL1820	$14,214	$47	78%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (108)
Studio Vista do Skyline de Curitiba - ALL1607	$10,224	$54	48%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 5 (79)
Studio com 1 Cama de Casal e 1 Sofa Cama - ALL1619	$17,909	$60	79%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (91)
Conforto e Aconchego - Centro de Curitiba	$3,221	$21	34%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (63)
Studio com 2 Camas de Solteiro - ALL0703	$13,313	$47	73%	1	1	1	$24	❌	❌	❌	N / Y	⭐️ 5 (94)

Return Metrics

-28.72% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,748	-$9,496	-$14,244	-$18,992	-$23,740	-$47,481	-$142,444
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$46,399	$46,399	$46,399	$46,399	$46,399	$46,399	$46,399
Down Payment	$11,600	$11,600	$11,600	$11,600	$11,600	$11,600	$11,600
Property Appreciation	$1,740	$3,532	$5,378	$7,279	$9,237	$19,947	$82,781
Total Return	$54,991	$52,035	$49,133	$46,286	$43,497	$30,465	-$1,662

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-28.72%

Cap Rate

-2.85%

Return on Investment

-13.25%

400 R. Treze de Maio Centro, Paraná, 80020-270

1 bed • 1 bath • 1 guests

Purchase Price

-137

Airbnb Investor Score

-$4,748

Annual Profit

-2.9%

Cap Rate

-28.7%

Cash on Cash

$10,114

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $31/night at 69% occupancy.Projected nightly rate is $39/night at 71% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$11,171

Avg annual revenue

71%

Avg occupancy rate

$39

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

$10k

$15k

$20k

-$4,748

Profit

Revenue

$10,114

Operating Expenses

$11,768

Operating Income

-$1,655

Mortgage & Taxes

$3,093

Profit (Cash Flow)

-$4,748

$16,528

Cash Investment

Down Payment

$11,600

Renos & Furnishing

$3,188

Closing Costs

$1,740

Total

$16,528

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-28.72%

Cap Rate

-2.85%

Return on Investment

-13.25%