BNBCalc Short Term Rental Investment Analysis Aabir Al Qarath St, Jeddah, Makkah Province,

2 bed • 1.5 bath • 2 guests • $1

BNB

Calc

Annual Revenue

$27,634

Profit (Cash Flow)

$10,362

Cap Rate

1036189.4%

Annual Revenue

$27,634

AirDNA projects $74/night at 35% occupancy ($9,459). Airbtics projects $194/night at 39% occupancy ($27,634). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 39% occupancy rate, $194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,246	$19,039	$48,150	$92,232
Occupancy	20%	34%	52%	72%
Nightly Rate	$99	$153	$253	$350

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Deluxe 2 bedrooms & balcony #08	$34,214	$114	82%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (67)
Beach resort شاليه أرض السعادة	$10,145	$126	22%	2	3	1	$0	✅	❌	✅	N / N	⭐️ 5 (1)
Beach House	$24,825	$133	51%	2	2	1	$0	✅	❌	✅	Y / N	⭐️ 4.8 (12)
chalet with partial sea view	$26,769	$159	46%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (1)
Your perfect home away from home	$27,473	$417	18%	2	4	1	$0	✅	❌	❌	N / N	⭐️ 3.5 (7)
Beach Escape	$21,126	$148	39%	2	2	3	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Family luxury apartment in a compound (self-entry)	$18,848	$103	50%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (10)
تمتع باحلى اطلاله على البحر بدخول ذاتي	$74,020	$316	64%	2	3	1	$0	✅	❌	❌	N / N	⭐️ 4.8 (24)
Elegant flat in Abhur North Jeddah (Wareef)	$19,358	$129	41%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
شقة مكونه من غرفتين نوم صالة مجلس ثلاث دورات مياة	$8,170	$248	9%	2	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
شقق مفروشة غرفتين وصالة شهري	$11,660	$54	59%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4 (4)
شقة انيقة في برج على البحر	$52,492	$202	71%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Spacious 2 bedroom & living room APT #07	$27,868	$94	81%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Chalet with partial sea view	$8,960	$136	18%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Obhur Al-Jnobiyah - T.B. 1101	$8,917	$87	28%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Obhur Al-Jnobiyah -T.B. 1201	$13,851	$86	44%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Obhur Al-Jnobiyah - T.B. 2201	$10,759	$84	35%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Obhur Al-Jnobiyah - T.B. 3401	$9,831	$79	34%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Apartment in Private Beach	$13,944	$254	15%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (3)
Obhur Al-Jnobiyah -T.B. 2101	$22,135	$84	72%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
منتجع guvali البحر	$68,800	$723	26%	2	2	1	$0	✅	❌	❌	N / N	⭐️ 1 (1)
شقه فاخره اطلاله كامله ع البحر	$62,232	$347	49%	2	3	1	$0	✅	❌	❌	N / N	⭐️ 5 (3)
Obhur Al-Jnobiyah - T.B. 3201	$8,501	$101	23%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Obhur Al-Jnobiyah - T.B. 3101	$13,470	$80	46%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
3 bedroom Apt in Jeddah kind bed	$34,224	$275	34%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Roslen apartments 5	$9,444	$258	10%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (3)
Roslen Apartments 4	$17,496	$239	20%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (3)
Roslen Apartments 6	$14,346	$245	16%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4 (7)
شقة فاخرة ببلكونة على البحر	$50,859	$193	72%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (1)
برج ابحر ريزدنس 1 شقة على البحر	$13,610	$286	13%	2	3	1	$0	✅	❌	❌	Y / N	⭐️ 4.8 (4)
Mabaat - Lulwa Suites 2BR Bunk Bed - 551	$42,471	$211	55%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Private beach house for family	$13,069	$119	30%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 1 (2)
Obhur Al-Jnobiyah - T.B. 3301	$9,737	$95	28%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Obhur Residence 2	$23,771	$382	17%	2	2	1	$0	✅	❌	❌	Y / N	⭐️ 5 (2)
شقة مميزة	$5,762	$105	15%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
شقة فاخرة في ابحر	$8,595	$81	29%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Sea view apartment	$32,409	$253	35%	2	4	1	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
منتجع مانجروف - ابحر الشمالية	$29,280	$400	20%	2	3	1	$0	✅	✅	✅	N / N	⭐️ 0 (0)
استراحه شاطئ ابحر الجنوبيه	$37,299	$182	56%	2	3	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
شقة فاخرة في برج ابحر ريزدنت	$60,390	$165	100%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

162.53% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,361	$20,723	$31,085	$41,447	$51,809	$103,618	$310,856
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	$1
Total Return	$10,362	$20,724	$31,086	$41,448	$51,810	$103,620	$310,858

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

162.53%

Cap Rate

1,036,189.41%

Return on Investment

162.53%

Aabir Al Qarath St Jeddah, Makkah Province

2 bed • 1.5 bath • 2 guests

Purchase Price

9274291

Airbnb Investor Score

$10,361

Annual Profit

1036189.4%

Cap Rate

162.5%

Cash on Cash

$27,634

Annual Revenue

BNBCalc predicts this property will get $194 per night with 39% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$25,028

Avg annual revenue

39%

Avg occupancy rate

$194

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

$30k

$50k

$75k

$10,362

Profit

Revenue

$27,634

Operating Expenses

$17,272

Operating Income

$10,362

Mortgage & Taxes

Profit (Cash Flow)

$10,362

$6,375

Cash Investment

Down Payment

Renos & Furnishing

$6,375

Closing Costs

Total

$6,375

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

162.53%

Cap Rate

1,036,189.41%

Return on Investment

162.53%