BNBCalc Short Term Rental Rental Arbitrage Analysis R. Dr. Antônio Basílio, Jardim da Penha, ES, 29060-390

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$13,193

Profit (Cash Flow)

-$4,891

Cash on Cash Return

-148.7%

Annual Revenue

$13,193

AirDNA projects $34/night at 65% occupancy ($8,071). Airbtics projects $34/night at 70% occupancy ($8,692). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 86% occupancy rate, $42 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$6,024	$8,256	$13,593	$18,757
Occupancy	62%	73%	86%	98%
Nightly Rate	$26	$30	$42	$51

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento em Jardim da Penha	$7,500	$27	71%	1	1	1	$17	❌	❌	✅	N / Y	⭐️ 4.5 (81)
Sol e Mar: 500 metros da praia.	$7,167	$28	62%	1	1	2	$20	❌	❌	✅	N / Y	⭐️ 4.5 (36)
Praia de Camburi	$22,308	$58	100%	1	1	3	$30	❌	❌	❌	Y / N	⭐️ 0 (2)
Kitnet só sua, Bairro nobre, 6 min a pé da praia.	$6,048	$20	76%	1	1	2	$18	❌	❌	❌	N / N	⭐️ 5 (89)
Acolhedor entre a Praia de Camburi e à UFES	$7,651	$25	81%	1	1	5	$20	❌	❌	❌	Y / N	⭐️ 5 (49)
Apê encantador-Jdim da Penha- Vitória, ES -Brasil	$7,941	$22	92%	1	1	5	$49	❌	❌	❌	N / N	⭐️ 5 (37)
Apartamento em Jardim da Penha	$7,613	$25	80%	1	1	3	$30	❌	❌	❌	N / Y	⭐️ 5 (83)
Apartamento familiar próximo à praia	$8,988	$56	43%	1	2	4	$20	✅	❌	❌	Y / Y	⭐️ 5 (17)
Apartamento Aconchegante Vitória, Jardim da Penha	$6,680	$27	63%	1	1	2	$26	❌	❌	✅	N / N	⭐️ 5 (37)
205. Acolhedor e Perto de tudo	$7,804	$26	82%	1	1	4	$0	❌	❌	❌	N / N	⭐️ 5 (29)
Apartamento aconchegante	$9,736	$35	76%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (12)
ANO NOVO 2024 em Vitória	$8,323	$65	34%	1	1	2	$10	❌	❌	❌	N / N	⭐️ 0 (0)
Apto de 1 quarto Amplo	$8,459	$22	100%	1	1	3	$30	❌	❌	❌	N / Y	⭐️ 5 (32)
Recanto capixaba	$11,798	$36	88%	1	1	7	$27	❌	❌	❌	Y / Y	⭐️ 5 (29)
Apto no coração de Jardim da Penha - Vitória/ES	$11,535	$33	91%	1	1	2	$20	❌	❌	✅	Y / Y	⭐️ 5 (29)
Apto JP 301	$7,376	$31	65%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 4.9 (12)
Ótimo apartamento e localização em Jardim da Penha	$7,561	$23	86%	1	1	7	$24	❌	❌	❌	N / N	⭐️ 5 (173)
Apartamento em Jardim da Penha (II)	$6,534	$25	67%	1	1	7	$27	❌	❌	❌	Y / Y	⭐️ 5 (172)
Aconchegante pertinho da Praia de Camburi	$9,793	$27	98%	1	1	5	$20	❌	❌	✅	Y / Y	⭐️ 5 (87)
Apartamento em Jardim da Penha (I)	$6,059	$27	57%	1	1	7	$27	❌	❌	❌	N / Y	⭐️ 5 (226)
Aconchegante Ap 120 metros da Praia	$7,748	$29	73%	1	1	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Apt 1 qto perto da praia (a pé) e a 900m da UFES!	$6,278	$22	76%	1	1	2	$20	❌	❌	❌	N / N	⭐️ 5 (14)
Apartamento em Vitória, Brasil	$9,389	$27	95%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (18)
Recanto da Ilha	$10,425	$34	79%	1	1	7	$26	❌	❌	❌	N / Y	⭐️ 5 (44)
Aconchegante em Jardim da Penha.	$9,619	$26	99%	1	1	7	$24	❌	❌	❌	N / N	⭐️ 5 (37)
Apartamento em Jardim da Penha	$7,731	$33	64%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (9)
Apê Namastê / Cozy 1 bedroom apt - Wi-Fi	$3,500	$29	32%	1	1	2	$18	❌	❌	❌	Y / N	⭐️ 4.9 (28)
Mira 106	$11,945	$51	64%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Casa da Shé	$10,546	$42	63%	1	1	2	$19	❌	❌	✅	Y / N	⭐️ 4.5 (9)
107. Prático e bem localizado	$9,784	$27	99%	1	1	4	$0	❌	❌	❌	N / N	⭐️ 5 (24)
Apê Jd Penha 500 mt Praia de Camburi e Wi-Fi 600mb	$14,857	$46	87%	1	1	3	$26	❌	❌	❌	Y / N	⭐️ 5 (1)
Casa Santure	$8,762	$38	63%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Laís's House	$5,379	$42	35%	1	1	12	$10	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
1 quarto em Jardim da Penha	$13,627	$51	73%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Lindo apto em Jardim da Penha	$8,596	$50	47%	1	1	3	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Apartamento quarto e sala em JP	$10,392	$33	86%	1	1	3	$0	❌	❌	✅	N / N	⭐️ 5 (4)
Localização 5 estrelas. Apto Jardim da Penha	$8,674	$32	72%	1	1	5	$20	❌	❌	❌	Y / Y	⭐️ 5 (30)
Lindo apartamento em Jardim da Penha - Vitória	$6,588	$30	60%	1	2	2	$28	❌	❌	❌	N / N	⭐️ 4.7 (17)

Return Metrics

-148.74% 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)	-$4,890	-$9,781	-$14,671	-$19,562	-$24,452	-$48,905	-$146,717
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	-$4,890	-$9,781	-$14,671	-$19,562	-$24,452	-$48,905	-$146,717

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-148.74%

Payback Period Days

Return on Investment

-148.74%

R. Dr. Antônio Basílio Jardim da Penha, Espírito Santo, 29060-390

1 bed • 1 bath • 3 guests

Monthly Rent

$13,193

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $34/night at 65% occupancy.Projected nightly rate is $34/night at 70% occupancy.

Occupancy Rate

Top 28% 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.

$8,705

Avg annual revenue

70%

Avg occupancy rate

$34

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

$25k

-$4,891

Profit

Revenue

$13,193

Operating Expenses

$10,883

Operating Income

$2,309

Net Effective Rent

$7,200

Profit (Cash Flow)

-$4,891

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-148.74%

Payback Period Days