BNBCalc Short Term Rental Rental Arbitrage Analysis 30 R. Silveira Martins, Flamengo, RJ, 22221-000

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$13,412

Profit (Cash Flow)

-$597,496

Cash on Cash Return

-18172.0%

Annual Revenue

$13,412

AirDNA projects $46/night at 82% occupancy ($13,777). Airbtics projects $51/night at 72% occupancy ($13,411). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $51 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,767	$14,376	$20,253	$23,899
Occupancy	54%	83%	91%	96%
Nightly Rate	$38	$46	$59	$66

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Catete - 100m do metrô e Parque do Flamengo	$15,211	$85	45%	1	1.5	3	$34	❌	✅	❌	N / N	⭐️ 5 (9)
Experiência Carioca - aconchegante e divertido	$5,073	$42	33%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (19)
Apartment with small balcony and view of the Flamengo Park	$10,644	$32	86%	1	1	1	$30	❌	❌	❌	N / N	⭐️ 4.5 (224)
Under the Glorias's Sun	$18,693	$104	45%	1	1	1	$40	❌	❌	❌	Y / N	⭐️ 0 (2)
Ap conjugado doce lar	$13,527	$66	56%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (10)
Studio novo c/ vista panorâmica	$17,378	$55	84%	1	1	2	$36	❌	❌	❌	N / Y	⭐️ 5 (54)
Confortável apartamento de 1 quarto no Catete	$13,413	$39	91%	1	1	2	$28	❌	❌	❌	Y / Y	⭐️ 5 (72)
Studio na Praia do Flamengo	$11,644	$36	87%	1	1	3	$36	❌	❌	❌	Y / N	⭐️ 5 (49)
Nosso studio no Rio	$15,309	$54	74%	1	1	2	$28	❌	❌	❌	Y / Y	⭐️ 5 (61)
Residencial Praia Do Flamengo até 4 pessoas	$14,984	$46	89%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (30)
Praia do Flamengo Apartamento Vista do Pão	$21,162	$59	98%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Apartamento no Flamengo, Zona Sul	$13,392	$56	62%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (10)
Conjugado Completo e Prático na Zona Sul do Rio	$7,452	$24	82%	1	1	2	$12	❌	❌	❌	N / N	⭐️ 5 (41)
Flabeachdan	$10,521	$42	65%	1	1	3	$20	❌	❌	✅	Y / Y	⭐️ 5 (36)
Excelente localização e um toque de charme	$14,065	$40	94%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (38)
Beautiful apt in the South Zone of Rio	$11,392	$30	100%	1	1	3	$34	❌	❌	❌	Y / Y	⭐️ 5 (58)
Lindo kitnet renovado no Flamengo e perto da praia	$12,544	$49	69%	1	1	2	$22	❌	❌	❌	Y / N	⭐️ 5 (40)
O sossego do Flamengo	$18,615	$54	92%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (33)
a 550 metros Praia Flamengo Loft até 4 pessoas	$7,889	$30	67%	1	1	3	$30	❌	❌	✅	N / Y	⭐️ 4.5 (56)
Kitnet Buarque (vista para o Cristo Redentor)	$8,095	$23	88%	1	1	2	$20	❌	❌	❌	N / N	⭐️ 4.5 (123)
Praia do Flamengo: ar split, wi-fi and smart TV	$14,179	$39	93%	1	1	1	$29	❌	❌	❌	N / Y	⭐️ 5 (74)
Charming apartment in the heart of Rio	$9,781	$38	65%	1	1	4	$41	❌	❌	❌	Y / Y	⭐️ 5 (19)
Apartamento com vista espetacular	$14,182	$42	90%	1	1	4	$36	❌	❌	❌	Y / Y	⭐️ 5 (72)
Flamengo Beach Renovated Apt - South Zone / Subway	$17,387	$57	81%	1	1	2	$29	❌	❌	❌	Y / Y	⭐️ 4.9 (163)
Studio Furnished at Flamengo - 24h	$6,890	$48	39%	1	1	30	$4	❌	❌	❌	N / Y	⭐️ 4.9 (26)
Apartamento lindo e aconchegante!	$5,444	$36	39%	1	1	2	$18	❌	❌	✅	Y / Y	⭐️ 5 (146)
Cosy, with cinematographic view	$20,641	$63	88%	1	1	3	$36	❌	❌	✅	Y / Y	⭐️ 5 (92)
Casa da Luz	$8,715	$23	97%	1	1	2	$32	❌	❌	❌	Y / Y	⭐️ 4.5 (158)
Loft na Praia do Flamengo, bela vista, perto metrô	$14,392	$42	88%	1	1	2	$26	❌	❌	✅	N / Y	⭐️ 4.5 (106)
Apartamento em Catete, zona sul, Rio de Janeiro	$9,224	$60	42%	1	1	4	$0	❌	❌	❌	Y / N	⭐️ 4.3 (18)
Cozy studio Sugar Loaf best view	$11,764	$64	50%	1	1	4	$39	❌	❌	✅	Y / N	⭐️ 4.5 (11)
Asian Elegance: Luxe Rio Studio	$12,429	$65	50%	1	1	1	$40	✅	❌	❌	Y / N	⭐️ 4.5 (5)
Lindo apartamento na Praia do Flamengo	$15,833	$50	84%	1	1	2	$43	❌	❌	❌	N / Y	⭐️ 5 (53)
Apaixonante studio de frente p/ praia com garagem	$21,081	$60	96%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (58)
Awesome studio in Glória	$8,339	$46	48%	1	1	3	$43	❌	❌	❌	Y / N	⭐️ 5 (12)
Studio Premium de frente para praia com garagem	$25,649	$73	96%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (45)
Praia do Flamengo	$10,801	$43	67%	1	1	1	$10	❌	❌	✅	Y / Y	⭐️ 5 (7)
Conforto e Segurança lugar top!	$12,254	$36	93%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (63)
Insight Flamengo by Housi	$13,275	$39	93%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (22)

Return Metrics

-18,172% 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)	-$597,495	-$1,194,991	-$1,792,486	-$2,389,982	-$2,987,477	-$5,974,955	-$17,924,866
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	-$597,495	-$1,194,991	-$1,792,486	-$2,389,982	-$2,987,477	-$5,974,955	-$17,924,866

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18,172%

Payback Period Days

Return on Investment

-18,172%

30 R. Silveira Martins Flamengo, Rio de Janeiro, 22221-000

1 bed • 1 bath • 1 guests

Monthly Rent

$13,412

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $46/night at 82% occupancy.Projected nightly rate is $51/night at 72% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$13,032

Avg annual revenue

72%

Avg occupancy rate

$51

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

$10k

$20k

$25k

-$597,496

Profit

Revenue

$13,412

Operating Expenses

$10,907

Operating Income

$2,504

Net Effective Rent

$600,000

Profit (Cash Flow)

-$597,496

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-18,172%

Payback Period Days