BNBCalc Short Term Rental Rental Arbitrage Analysis R. Afonso Pena, Canto, SC, 88070-650

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$11,808

Profit (Cash Flow)

-$6,303

Cash on Cash Return

-129.1%

Annual Revenue

$11,808

AirDNA projects $48/night at 44% occupancy ($7,713). Airbtics projects $53/night at 61% occupancy ($11,808). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $53 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$6,780	$12,106	$17,522	$28,178
Occupancy	45%	67%	76%	86%
Nightly Rate	$40	$48	$61	$87

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento aconchegante 3	$5,798	$33	48%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (101)
Casa da Miss -Apto. Vista Cidade	$9,352	$73	35%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (8)
Ótimo apartamento no Estreito	$9,815	$30	85%	2	1	2	$20	❌	❌	✅	Y / Y	⭐️ 5 (56)
apto bem localizado	$5,929	$90	18%	2	1	4	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Belo apartamento recém reformado	$10,025	$48	55%	2	1	2	$10	❌	❌	❌	Y / Y	⭐️ 5 (128)
Apartamento de dois pavimentos	$4,878	$43	31%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (57)
Apto de 2 suítes próximo ao mar	$12,756	$45	76%	2	3	3	$20	❌	❌	❌	Y / Y	⭐️ 5 (19)
Duas suítes bem localizadas	$9,685	$35	73%	2	2	2	$17	❌	❌	❌	Y / Y	⭐️ 5 (45)
Apto 2 quartos com garagem privativa	$10,639	$51	57%	2	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (53)
Aconchegante Apto em Floripa	$9,036	$39	57%	2	1	1	$39	❌	❌	✅	Y / N	⭐️ 5 (19)
Florianópolis	$5,307	$58	25%	2	2	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (30)
Apartamento Balneário Estreito	$23,424	$64	100%	2	2	4	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Excelente localização, admire a vista da Ponte.	$12,176	$39	80%	2	1	4	$30	❌	❌	❌	Y / Y	⭐️ 5 (30)
Ponte Hercílio Luz, Sol e Mar.	$10,054	$41	67%	2	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (45)
Apartamento confortável	$15,512	$61	69%	2	2	3	$20	❌	❌	✅	Y / Y	⭐️ 5 (16)
Apto Vista Mar, 150m da Beiramar Continental P1386	$19,263	$52	99%	2	2	1	$58	✅	❌	❌	Y / Y	⭐️ 5 (57)
Modern apt with pool and barbecue ELE203	$14,889	$45	86%	2	2	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (14)
Apartamento Estreito Florianópolis	$8,111	$29	73%	2	1	1	$20	❌	❌	❌	Y / N	⭐️ 5 (109)
Apartamento amplo com ótima localização	$10,429	$38	71%	2	2	3	$30	❌	❌	✅	Y / Y	⭐️ 5 (23)
Apto: 5 min do CentroSul em Floripa	$5,042	$16	76%	2	1	3	$20	❌	❌	❌	N / N	⭐️ 5 (48)
Apartamento 2 quartos e garagem	$12,014	$47	67%	2	0	3	$39	❌	❌	✅	Y / Y	⭐️ 5 (17)
Apartamento no Estreito	$24,372	$94	61%	2	2	3	$109	❌	❌	✅	Y / N	⭐️ 0 (1)
Casa Florida em Floripa	$8,586	$34	69%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3.4 (9)
Apto Floripa - Andar alto - Cabeceira Ponte HLuz	$7,354	$57	34%	2	2	3	$36	✅	❌	❌	Y / Y	⭐️ 5 (25)
Apartamento completo no Estreito	$11,108	$51	55%	2	2	2	$50	✅	❌	✅	Y / N	⭐️ 5 (11)
Vista Baías, Ponte Hercílio Luz, ao lado do centro	$14,078	$55	67%	2	2	2	$49	❌	❌	✅	Y / Y	⭐️ 5 (95)
Perto de tudo em Florianópolis, com área de lazer	$24,865	$71	94%	2	1	7	$30	✅	❌	❌	Y / N	⭐️ 5 (6)
Apartamento encantador em Florianópolis	$9,165	$42	56%	2	1	1	$36	❌	❌	✅	Y / N	⭐️ 5 (56)
Cantinho Vó Bia - Florianópolis - CEN001	$7,027	$48	40%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Cozy House in Floripa RBF142	$11,351	$37	73%	2	1.5	1	$58	❌	❌	❌	Y / Y	⭐️ 5 (17)
Apartamento em Capoeiras	$13,138	$42	84%	2	1	2	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Lindo apto perto da beira-mar e ponte Hercílio Luz	$35,645	$108	89%	2	3	1	$49	✅	❌	❌	Y / Y	⭐️ 5 (6)
Apartamento confortável em Floripanópolis.	$12,340	$49	68%	2	2	3	$20	❌	❌	✅	Y / Y	⭐️ 5 (4)
De frente para a beiramar continental!	$7,159	$89	21%	2	1	2	$16	❌	❌	❌	Y / N	⭐️ 5 (2)
Amplo espaço ao lado da ponte HL	$11,280	$67	46%	2	3	4	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Apartamento super confortável, aconchegante!	$8,720	$51	39%	2	2	4	$40	✅	❌	❌	Y / Y	⭐️ 4 (3)
Royal Mirage Residence mensal de março à dezembro	$22,923	$79	78%	2	2	28	$61	✅	❌	✅	Y / Y	⭐️ 4.8 (7)
Ap 2 quartos bem equipado	$8,080	$46	48%	2	2	2	$0	✅	❌	❌	N / N	⭐️ 4.5 (5)
Apto aconchegante e amplo em Floripa! Férias.	$11,262	$87	35%	2	2	3	$39	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apto impecável em Floripa.	$7,801	$45	45%	2	1	2	$39	✅	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-129.09% 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)	-$6,302	-$12,605	-$18,907	-$25,210	-$31,512	-$63,025	-$189,077
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	-$6,302	-$12,605	-$18,907	-$25,210	-$31,512	-$63,025	-$189,077

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-129.09%

Payback Period Days

Return on Investment

-129.09%

R. Afonso Pena Canto, Santa Catarina, 88070-650

2 bed • 1.5 bath • 6 guests

Monthly Rent

$11,808

Annual Revenue

BNBCalc predicts this property will get $53 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$12,009

Avg annual revenue

61%

Avg occupancy rate

$53

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

-$6,303

Profit

Revenue

$11,808

Operating Expenses

$10,731

Operating Income

$1,077

Net Effective Rent

$7,380

Profit (Cash Flow)

-$6,303

$4,882

Cash Investment

Renos & Furnishing

$4,782

Setup Costs

$100

Total

$4,882

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-129.09%

Payback Period Days