Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis شارع الحكومة, 0304, Manama Center, Manama, Capital Governorate, Bahrain

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$22,831

Profit (Cash Flow)

-$4,137

Cash on Cash Return

-95.1%

Annual Revenue

$22,831

AirDNA projects $109/night at 48% occupancy ($19,109). Airbtics projects $133/night at 47% occupancy ($22,831). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 47% occupancy rate, $133 rate per night.

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

Percentiles25%50%75%90%
Revenue$14,592$17,952$26,917$39,830
Occupancy29%47%57%66%
Nightly Rate$108$134$165$172

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-95.09% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,136-$8,273-$12,410-$16,546-$20,683-$41,366-$124,100
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-$4,136-$8,273-$12,410-$16,546-$20,683-$41,366-$124,100

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-95.09%

Payback Period Days

0

Return on Investment

-95.09%

property-location

304 شارع الحكومة Manama, Muḥāfaẓat al-ʿĀṣimah

1 bed • 1 bath • 2 guests

$22,831

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
AirDNA projects $109/night at 48% occupancy ($19,109.56). Airbtics projects $165/night at 47% occupancy ($22,831).

Top 51% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

-$4,137

Profit

Revenue

$22,831

Operating Expenses

$14,968

Operating Income

$7,863

Net Effective Rent

$12,000

Profit (Cash Flow)

-$4,137

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-95.09%

Payback Period Days

0