BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis SHN Q. 4, Asa Norte, DF, 70740-610

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$29,906

Profit (Cash Flow)

$2,784

Cash on Cash Return

57.0%

Annual Revenue

$29,906

AirDNA projects $101/night at 72% occupancy ($26,560). Airbtics projects $76/night at 72% occupancy ($19,986). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 89% occupancy rate, $92 rate per night.

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

Percentiles25%50%75%90%
Revenue$10,460$20,642$30,557$36,776
Occupancy65%72%89%93%
Nightly Rate$43$77$92$106

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Apt 2 quartos para grupo/família

No image available

$29,375
$89
88%
221$26✅❌❌N / Y⭐️ 5 (75)
Ótimo Apartamento !

No image available

$10,147
$29
90%
211$18❌❌✅Y / Y⭐️ 5 (256)
Espetacular Duplex Hotel Athos Bulcão

No image available

$31,213
$118
71%
221$17✅❌❌N / Y⭐️ 4.5 (42)
Lindo apartamento dois quartos

No image available

$27,673
$83
89%
211$25✅❌❌N / Y⭐️ 5 (31)
No coração de Brasilia - "Decorado"

No image available

$22,453
$176
30%
223$79✅❌❌Y / Y⭐️ 5 (14)
Incrível 2 Quartos no Setor Hoteleiro Sul

No image available

$27,312
$105
69%
212$38✅❌❌Y / Y⭐️ 4.5 (73)
Lindo apartamento dois quartos perto de tudo

No image available

$34,200
$104
88%
211$20✅❌❌N / Y⭐️ 5 (14)
Apartamento encantador com 2 quartos na Asa norte

No image available

$12,198
$33
99%
215$24❌❌❌N / N⭐️ 5 (64)
2° andar. Apto 2/4 na 103 sul (Prédio em obra)

No image available

$9,707
$28
93%
213$16❌❌❌Y / N⭐️ 5 (52)
Apartamento Asa Sul ao lado da embaixada EUA

No image available

$19,309
$55
93%
212$49❌❌✅Y / N⭐️ 5 (146)
Apartamento 2 quartos ótima localização Brasilia

No image available

$14,380
$59
65%
234$34✅❌❌Y / N⭐️ 5 (55)
Lindo flat para familias em localização central

No image available

$30,151
$104
78%
211$18✅❌❌N / Y⭐️ 5 (6)
Mercure Líder apart-hotel

No image available

$25,767
$77
90%
211$18✅❌❌N / Y⭐️ 4.5 (7)
Prédio em Obra! 5° andar. Apto 2/4 na 103 Sul.

No image available

$9,926
$28
96%
214$16❌❌❌Y / Y⭐️ 5 (166)
Apartamento próximo ao centro de Brasília.

No image available

$10,080
$42
61%
212$32❌❌✅Y / Y⭐️ 4.5 (102)
Executive 406

No image available

$22,588
$139
43%
222$34❌❌❌Y / N⭐️ 5 (39)
Sunny and Pleasant

No image available

$12,467
$36
93%
215$24❌❌❌N / N⭐️ 5 (74)
Apartamento dois quartos apart-hotel Mercure

No image available

$30,588
$98
84%
211$17✅❌❌N / Y⭐️ 5 (21)
Flat com piscina na melhor vista de Brasília

No image available

$20,844
$67
85%
21.53$0✅❌❌Y / Y⭐️ 5 (53)
Duplex Refinado com Jacuzzi e Conforto Absoluto

No image available

$58,479
$214
74%
221$30✅✅✅Y / Y⭐️ 5 (20)
Apartamento entardecer

No image available

$9,789
$70
37%
222$20❌❌❌Y / N⭐️ 5 (8)
Loft gostoso no coracao de BsB

No image available

$11,269
$46
66%
214$10❌❌✅N / N⭐️ 4.8 (16)
Apê do benquerer perto da UNB 2Q c/café

No image available

$16,944
$63
71%
212$20❌❌❌N / Y⭐️ 5 (45)
Loft with Roof Top and pool in Brasília

No image available

$31,712
$92
94%
222$24✅❌✅Y / N⭐️ 5 (10)
Mercure apart-hotel

No image available

$22,033
$86
70%
211$0✅❌❌N / Y⭐️ 5 (22)
Casa de família!Mobília completa Perfectly located

No image available

$9,783
$40
66%
225$10❌❌✅Y / Y⭐️ 4.3 (21)
Double Kit 404: 2 quartos perto Universidade

No image available

$7,746
$30
68%
211$10❌❌✅Y / Y⭐️ 4.5 (52)
Apartamento 201-2 quartos ao Lado Parque da Cidade

No image available

$15,136
$44
91%
215$36❌❌✅Y / Y⭐️ 5 (23)
Mercure apart-hotel

No image available

$24,888
$100
68%
211$0✅❌❌N / Y⭐️ 5 (11)
Lindo apartamento dois quartos - familias ou grupo

No image available

$27,469
$95
79%
211$0✅❌❌N / Y⭐️ 5 (22)
Apartamento 2 quartos para famílias perto de tudo

No image available

$26,170
$79
89%
211$19✅❌❌N / N⭐️ 5 (27)
Belo apto de 2/4 e 2 banheiros Área central de BSB

No image available

$14,228
$39
99%
225$16❌❌❌Y / Y⭐️ 5 (157)
Conforto e Sossego no Coração de Brasília

No image available

$18,031
$68
71%
22.53$34❌✅❌Y / Y⭐️ 5 (43)
Lindo apartamento 2 quartos para familias ou grupo

No image available

$27,630
$85
87%
21.51$20✅❌❌N / N⭐️ 5 (3)
Duplex Presidencial de Luxo no Centro de Brasília

No image available

$10,715
$61
48%
221$0✅❌❌Y / Y⭐️ 4.7 (54)
Cobertura Duplex de Luxo no Ed. Fusion

No image available

$16,559
$78
58%
222$0✅❌❌N / Y⭐️ 4.5 (4)
Apto 2 quartos Novíssimo Noroeste by CentoEdez

No image available

$20,349
$79
67%
211$29❌❌❌Y / Y⭐️ 5 (18)
Espaço superior entrada independente

No image available

$6,559
$32
56%
222$0✅❌✅Y / N⭐️ 0 (3)

Return Metrics

57.03% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,784$5,568$8,353$11,137$13,922$27,844$83,534
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$2,784$5,568$8,353$11,137$13,922$27,844$83,534

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

57.03%

Payback Period Days

640

Return on Investment

57.03%

property-location

SHN Q. 4 Asa Norte, Distrito Federal, 70740-610

2 bed • 1.5 bath • 4 guests

$29,906

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $101/night at 72% occupancy.Projected nightly rate is $76/night at 72% occupancy.

Top 28% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$19,758

Avg annual revenue

72%

Avg occupancy rate

$76

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

$25k

$40k

$60k

Sign up to see the data on 40 all comparables

$2,784

Profit

Revenue

$29,906

Operating Expenses

$12,722

Operating Income

$17,184

Net Effective Rent

$14,400

Profit (Cash Flow)

$2,784

$4,882

Cash Investment

Renos & Furnishing

$4,782

Setup Costs

$100

Total

$4,882

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

57.03%

Payback Period Days

640