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 Rua Francisco Neiva, Edson Queiroz, Fortaleza - Ceará, 60834-095, Brazil

4 bed • 4 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$22,791

Profit (Cash Flow)

-$28,172

Cash on Cash Return

-253.8%

Annual Revenue

$22,791

AirDNA projects $68/night at 53% occupancy ($13,163). Airbtics projects $120/night at 52% occupancy ($22,791). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $120 rate per night.

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

Percentiles25%50%75%90%
Revenue$7,419$16,758$42,430$77,240
Occupancy33%48%62%92%
Nightly Rate$58$93$185$228

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

-253.79% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$28,171-$56,343-$84,514-$112,686-$140,858-$281,716-$845,149
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-$28,171-$56,343-$84,514-$112,686-$140,858-$281,716-$845,149

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-253.79%

Payback Period Days

0

Return on Investment

-253.79%

property-location

Rua Francisco Neiva R. Francisco Neiva Edson Queiroz, Ceará, 60834-095

4 bed • 4 bath • 7 guests

$22,791

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $68/night at 53% occupancy ($13,163.39). Airbtics projects $120/night at 52% occupancy ($22,791).

Top 41% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

-$28,172

Profit

Revenue

$22,791

Operating Expenses

$14,963

Operating Income

$7,828

Net Effective Rent

$36,000

Profit (Cash Flow)

-$28,172

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-253.79%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service