BNBCalc Short Term Rental Rental Arbitrage Analysis 860 Av. Historiador Raimundo Girão, Praia de Iracema, CE, 60165-050

3 bed • 2 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€27,144

Profit (Cash Flow)

€15,160

Cash on Cash Return

245.4%

Annual Revenue

€27,144

AirDNA projects €75/night at 64% occupancy ($17,617). Airbtics projects €73/night at 72% occupancy ($19,066). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, €91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€11,625	€15,959	€27,743	€45,200
Occupancy	64%	72%	82%	96%
Nightly Rate	€49	€59	€91	€127

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apart. with a suite and a bedroom with bunk beds.	€14,888	€50	82%	3	2	1	€0	✅	❌	❌	Y / N	⭐️ 4 (7)
Incredible Duplex with jacuzzi on the balcony and	€16,394	€89	48%	3	2	2	€45	✅	✅	✅	Y / Y	⭐️ 4 (7)
Aconchego e liberdade a um passo do mar !	€10,387	€81	35%	3	3	3	€0	❌	❌	✅	Y / N	⭐️ 0 (0)
Apartamento Alto Padrão • Meireles • 50 M da Praia	€15,357	€44	92%	3	2	3	€31	✅	❌	❌	Y / Y	⭐️ 5 (113)
Apto próximo a Beira Mar	€15,480	€57	73%	3	3	4	€37	❌	❌	❌	N / Y	⭐️ 5 (101)
Apartamento Alto Padrão - Beira mar	€17,236	€54	84%	3	2	3	€29	❌	❌	❌	Y / N	⭐️ 4.5 (37)
Ideal para família na Praia de Iracema	€12,606	€35	96%	3	1	5	€29	❌	❌	❌	Y / Y	⭐️ 5 (69)
Apt 200m do mar com vista, ar condicionado+garagem	€10,340	€39	70%	3	3	3	€36	❌	❌	✅	Y / Y	⭐️ 5 (6)
Apto amplo, vista mar, 200m da Praia de Iracema	€12,822	€48	72%	3	2	4	€29	❌	❌	❌	Y / N	⭐️ 5 (86)
Apartamento na Praia de Iracema	€20,484	€57	96%	3	2	3	€29	❌	❌	✅	Y / N	⭐️ 5 (48)
Apartamento Praia de Iracema vista mar	€11,789	€44	70%	3	2	2	€29	❌	❌	✅	Y / N	⭐️ 4.5 (65)
Apartamento uma quadra da Beira Mar de Fortaleza!	€16,650	€61	72%	3	2	2	€47	❌	❌	✅	N / Y	⭐️ 5 (129)
Apartamento 200 metros da Beira Mar	€12,521	€47	70%	3	1	2	€29	❌	❌	✅	Y / Y	⭐️ 4 (8)
Spacious 1000 sq.ft apartment on the beach	€15,946	€98	40%	3	3	4	€45	✅	✅	❌	Y / Y	⭐️ 5 (11)
Vista Mar na praia de Iracema	€14,422	€52	74%	3	2	4	€41	❌	❌	✅	N / Y	⭐️ 5 (41)
Apartamento com 3 quartos Vista Mar	€14,287	€56	68%	3	3	1	€10	✅	❌	❌	Y / N	⭐️ 4.5 (60)
Comfortable Apartment by the ocean 3 bedrooms	€21,706	€79	73%	3	2	3	€57	❌	❌	❌	Y / Y	⭐️ 5 (11)
Apto vista MAR, 3 m á pé da Beira mar/Calçadão	€11,237	€39	76%	3	3	3	€37	❌	❌	✅	Y / N	⭐️ 4.5 (21)
Apto 140M², c/ 3 suíte, ao som do mar + 2 vaga	€24,613	€77	86%	3	3	2	€37	❌	❌	❌	Y / N	⭐️ 5 (67)
Ed Landscape \| AP de Luxo Frente Mar Total Premium	€38,259	€147	70%	3	2.5	3	€56	✅	❌	❌	Y / Y	⭐️ 5 (21)
🤩 LINDO AP 3/4 LANDSCAPE FRENTE MAR MELHOR PREÇO!	€43,663	€135	88%	3	3.5	2	€56	✅	❌	✅	Y / Y	⭐️ 5 (92)
1602P - Belíssimo Apto de Luxo 3 Qtos Frente Mar.	€32,571	€111	80%	3	3.5	3	€56	✅	❌	❌	Y / Y	⭐️ 5 (107)
Excelente apartamento imperdível!!!!	€13,939	€51	73%	3	2	3	€29	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Meireles Apartamento 1001	€12,000	€32	100%	3	2	1	€26	❌	❌	❌	Y / Y	⭐️ 4.7 (232)
Apto no Meireles excelente localização 1002	€8,689	€23	100%	3	2	1	€26	❌	❌	❌	Y / Y	⭐️ 4.5 (202)
Apê família 3 quartos 200m da feirinha beira mar	€13,548	€66	54%	3	2	2	€45	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cobertura 1403 Landscape 220 M2 mar	€42,615	€174	65%	3	4	1	€47	✅	✅	✅	Y / N	⭐️ 4.5 (50)
Apartment 200 meters from the feirinha da Beira Ma	€16,047	€67	64%	3	2	2	€45	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Ap 1514-Privilégio & Conforto total: Frente Mar	€43,104	€147	79%	3	3	4	€56	✅	✅	❌	Y / Y	⭐️ 5 (48)
APTO VISTA MAR MELHOR LOCALIZAÇÃO DA CIDADE	€21,156	€70	83%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (91)
Sua Casa próximo a Beira Mar em Fortaleza	€9,951	€36	75%	3	3	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (223)
Penthouse 200 meters from the beachfront fair	€12,052	€69	46%	3	2	2	€45	❌	❌	❌	N / Y	⭐️ 4.5 (3)
Apartamento Beira Praia	€8,640	€54	43%	3	2	3	€23	❌	❌	❌	Y / Y	⭐️ 0 (0)
Escala Landscape Beira Mar 3Q Frente Mar Meireles	€32,450	€126	70%	3	3.5	2	€29	✅	❌	❌	Y / N	⭐️ 4.5 (42)
Fortaleza aconchegante.	€13,275	€56	62%	3	2.5	2	€29	❌	❌	✅	Y / Y	⭐️ 5 (28)
3 Suítes no Meireles - 10 Pessoas - HOUSINGCEARÁ	€20,301	€97	57%	3	3	3	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (32)
3 SUÍTES (CASAL) A 2 QUADRAS B.MAR	€18,669	€62	81%	3	3	3	€37	❌	❌	❌	Y / Y	⭐️ 5 (197)
Melhor de Fortaleza:Ap no 11º andar c vista p/ mar	€30,062	€117	70%	3	3.5	3	€0	✅	✅	❌	Y / Y	⭐️ 5 (16)
Apartamento frontal, vista deslumbrante para o mar	€27,863	€127	60%	3	3	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Apartamento Alto Padrão - Vista para o mar	€18,894	€52	97%	3	3	3	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (70)

Return Metrics

245.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€15,159	€30,319	€45,479	€60,639	€75,798	€151,597	€454,792
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	€15,159	€30,319	€45,479	€60,639	€75,798	€151,597	€454,792

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

245.37%

Payback Period Days

148

Return on Investment

245.37%

860 Av. Historiador Raimundo Girão Praia de Iracema, Ceará, 60165-050

3 bed • 2 bath • 4 guests

Monthly Rent

€27,144

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects €75/night at 64% occupancy ($17,617.26). Airbtics projects €91/night at 72% occupancy ($19,066).

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.

€19,172

Avg annual revenue

72%

Avg occupancy rate

€73

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

€10k

€20k

€30k

€45k

€15,160

Profit

Revenue

€27,144

Operating Expenses

€11,984

Operating Income

€15,160

Net Effective Rent

€0

Profit (Cash Flow)

€15,160

€6,178

Cash Investment

Renos & Furnishing

€6,083

Setup Costs

€95

Total

€6,178

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

245.37%

Payback Period Days

148