BNBCalc Short Term Rental Cohost Analysis 63 Omar Ibn El-Khattab, Almazah, Heliopolis, Egypt

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Owner income

$13,225

Per year

This Airbnb could earn an additional

$1,469

Per month vs a Long-Term Rental

Annual Revenue range

$11,529 - $25,339

Annual Revenue

$17,634

AirDNA projects $65/night at 51% occupancy ($12,107). Airbtics projects $57/night at 57% occupancy ($11,866). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $68 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$6,914	$11,529	$18,127	$25,339
Occupancy	43%	56%	71%	82%
Nightly Rate	$43	$55	$68	$82

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 2BR city centered apartment	$8,092	$33	67%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (95)
Heliopolis Gardens	$24,145	$82	77%	2	1	2	$74	❌	❌	❌	Y / Y	⭐️ 5 (50)
🌞 Wonderful APT In Heliopolis Near The Airport 🛩	$8,991	$29	80%	2	1	1	$20	❌	✅	❌	Y / Y	⭐️ 5 (222)
Apartment in heart of Heliopolis	$20,562	$99	56%	2	2	1	$25	❌	❌	❌	Y / N	⭐️ 5 (28)
Masr gdida heliopolis cozy apartment	$12,563	$58	58%	2	1	3	$10	❌	❌	✅	N / Y	⭐️ 5 (62)
شقه فندقيه رائعه ومريحه ومزوده بجميع الخدمات	$20,042	$74	74%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
VESTA - Luxury APT - 2BR - Merghany	$18,681	$116	44%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (35)
Boho Chic Retreat in the midst of Cairo City Life	$16,642	$68	65%	2	1.5	1	$15	❌	❌	✅	Y / Y	⭐️ 5 (54)
AB's home away from home 15 min from the airport	$7,358	$49	34%	2	1.5	1	$30	❌	❌	❌	Y / Y	⭐️ 4 (9)
amazing flat front of city stars2	$12,873	$68	51%	2	1	1	$10	❌	❌	✅	Y / Y	⭐️ 5 (16)
Heliopolis spacious apartment, Cairo Int. Airport	$14,160	$73	53%	2	1.5	2	$0	❌	✅	❌	Y / N	⭐️ 5 (60)
City stars apartment 2	$11,595	$66	48%	2	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (16)
Luxury Heliopolis Apt W/ Garden View, Near Airport	$20,516	$55	100%	2	1	3	$20	❌	❌	❌	Y / Y	⭐️ 5 (94)
Best location in Heliopolis ( Al-Merghani Street )	$5,385	$37	38%	2	2	5	$10	❌	❌	❌	Y / N	⭐️ 0 (2)
Stunning park view	$24,659	$80	82%	2	1.5	14	$30	❌	❌	❌	Y / Y	⭐️ 5 (7)
Casa De Horyea 2 - الميرغني	$13,286	$66	55%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (6)
Casa De Elegant - مدينة نصر	$12,992	$64	55%	2	1	1	$5	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
1001 Nights Cairo/Heliopolis/Korba	$12,619	$48	69%	2	2	2	$35	❌	❌	✅	N / N	⭐️ 5 (41)
Cozy Flat in Cairo with a View near Korba Sq!	$8,520	$24	97%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (50)
logistic apartment	$10,595	$68	42%	2	2	2	$10	❌	❌	❌	Y / N	⭐️ 5 (25)
Your Choice In Heliopolis	$13,142	$50	71%	2	2	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (199)
Hotel apartment front of intercontinental	$7,297	$54	35%	2	1	2	$10	❌	❌	❌	Y / N	⭐️ 0 (2)
80's Home	$15,431	$48	86%	2	1	4	$15	❌	✅	❌	Y / N	⭐️ 5 (42)
Fabulous Apt 5 mins to korba sq	$10,717	$48	61%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
A luxurious apartment for a great deal	$9,644	$45	56%	2	1	4	$35	❌	❌	❌	Y / N	⭐️ 5 (54)
Large 2 BR near City Star Mall	$5,954	$28	56%	2	1	3	$15	❌	❌	❌	Y / N	⭐️ 5 (6)
STAR-SKY Appartment	$18,756	$85	60%	2	1	4	$15	❌	✅	❌	Y / Y	⭐️ 4.5 (12)
large App. in Attaction point of City Stas Mall	$10,330	$59	47%	2	1	3	$30	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Sunny,luxurious,fully air conditioned apt. El golf	$13,599	$56	64%	2	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (76)
Cozybright central located 1st floor gardenview	$10,752	$35	83%	2	0	4	$10	❌	❌	❌	Y / Y	⭐️ 5 (52)
Elegant 2 BR APT 15min to Cairo airport.	$3,953	$36	30%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (18)
شقة (غرفتين +صالة صغيرة) جديدة بالكامل القاهرة	$5,699	$39	39%	2	1	1	$10	❌	❌	✅	Y / Y	⭐️ 4.5 (80)
•Infront Citystars mall view -sunny 2br apt+wifi	$18,310	$64	72%	2	1	3	$75	❌	❌	❌	Y / N	⭐️ 5 (20)
Fancy apartment in front of City Stars	$7,020	$49	37%	2	1	2	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
2 BR Apt at Vibrant Korba Area Near Metro Station	$9,008	$34	71%	2	1	1	$6	❌	❌	❌	Y / N	⭐️ 5 (41)
5 Star Apartment near cairo airport	$7,694	$32	58%	2	1	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (24)
New amazing flat 2 bed room citystras mall	$13,133	$64	55%	2	1.5	1	$10	❌	✅	✅	Y / Y	⭐️ 5 (9)

63 Omar Ibn El-Khattab Cairo Governorate, 4461038

2 bed • 1 bath • 3 guests

$17,634

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $65/night at 51% occupancy.Projected nightly rate is $57/night at 57% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$12,053

Avg annual revenue

57%

Avg occupancy rate

$57

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

$10k

$20k

$25k

$3,527

Profit

Revenue

$17,634

Cleaning

$1,962

Cohost commission

$3,527

Owner payout

$13,225

$0

Cash Investment

Renos & Furnishing

Total