Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Al Seba Street - Dubai - United Arab Emirates

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$40,761

Profit (Cash Flow)

$25,621

Cap Rate

Infinity%

Annual Revenue

$40,761

AirDNA projects $131/night at 60% occupancy ($28,708). Airbtics projects $155/night at 72% occupancy ($40,761). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, $155 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,972$38,439$56,993$77,535
Occupancy62%78%83%89%
Nightly Rate$108$132$184$234

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$46,409
$172
72%
111$54✅❌❌Y / Y⭐️ 4.5 (13)
$109,578
$340
87%
11.51$82✅❌❌Y / Y⭐️ 5 (8)
$37,277
$105
97%
112$0✅❌✅Y / Y⭐️ 5 (89)
$30,526
$118
70%
111$14✅✅❌Y / Y⭐️ 5 (18)
$83,561
$289
79%
111$0✅❌❌Y / N⭐️ 0 (1)
$29,532
$108
72%
111$82✅❌✅Y / Y⭐️ 4.5 (13)
$22,537
$96
63%
111$18✅✅❌Y / Y⭐️ 4 (33)
$23,805
$106
60%
111$18✅✅✅Y / Y⭐️ 4.5 (31)
$17,616
$58
82%
111$8✅✅❌Y / Y⭐️ 4.5 (133)
$53,942
$182
79%
11.51$109✅❌❌Y / Y⭐️ 5 (13)
$39,146
$118
88%
113$54✅✅✅Y / Y⭐️ 5 (86)
$16,402
$80
55%
111$8✅❌❌Y / Y⭐️ 4.5 (115)
$62,174
$199
84%
121$52✅❌❌Y / Y⭐️ 5 (16)
$19,743
$66
81%
111$8✅❌❌Y / Y⭐️ 4 (46)
$46,505
$161
78%
11.52$60✅❌❌Y / Y⭐️ 5 (17)
$20,986
$90
63%
111$8✅❌❌Y / Y⭐️ 4.5 (102)
$37,872
$114
89%
113$61✅❌❌Y / Y⭐️ 5 (69)
$60,723
$180
91%
121$76✅❌❌Y / Y⭐️ 5 (43)
$19,818
$120
42%
11.57$82✅✅✅Y / Y⭐️ 0 (1)
$71,369
$232
83%
111$68✅❌❌Y / Y⭐️ 5 (17)
$30,633
$134
59%
113$82✅❌✅Y / Y⭐️ 5 (10)
$34,366
$182
47%
111$78✅❌❌Y / Y⭐️ 0 (0)
$41,812
$119
96%
121$0✅❌❌Y / N⭐️ 0 (0)
$68,624
$224
83%
121$76✅✅✅Y / Y⭐️ 0 (1)
$113,864
$368
84%
11.52$95✅❌❌Y / Y⭐️ 5 (35)
$24,297
$108
61%
111$8✅✅❌Y / N⭐️ 4 (59)
$24,385
$109
60%
121$34✅❌✅Y / Y⭐️ 5 (8)
$36,342
$122
80%
11.54$94❌❌❌Y / Y⭐️ 5 (42)
$78,023
$253
83%
121$76✅✅✅Y / Y⭐️ 5 (6)
$17,071
$71
65%
112$41✅✅✅Y / Y⭐️ 4.5 (32)
$37,808
$130
77%
111$82✅❌✅Y / Y⭐️ 4.5 (15)
$52,536
$172
82%
111$76✅❌❌Y / Y⭐️ 5 (57)
$62,942
$183
92%
113$71✅❌❌Y / Y⭐️ 4.5 (59)
$43,002
$160
72%
111$54✅❌❌Y / Y⭐️ 5 (7)
$58,269
$194
81%
111$76❌❌❌Y / Y⭐️ 4 (21)
$19,286
$66
77%
112$41✅✅✅Y / Y⭐️ 5 (11)
$59,013
$191
82%
111$68✅❌❌Y / Y⭐️ 0 (1)
$39,614
$169
62%
11.53$62✅❌✅Y / Y⭐️ 5 (10)

Return Metrics

803.68% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$25,621$51,242$76,864$102,485$128,107$256,214$768,644
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$25,621$51,242$76,864$102,485$128,107$256,214$768,644

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

803.68%

Cap Rate

∞%

Return on Investment

803.68%

property-location

Al Seba Street - Dubai - United Arab Emirates Dubai, Dubai

1 bed • 1 bath • 2 guests

Infinity

Airbnb Investor Score

$25,621

Annual Profit

Infinity%

Cap Rate

803.7%

Cash on Cash

$40,761

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $131/night at 60% occupancy.Projected nightly rate is $155/night at 72% occupancy.

Top 63% of comparables

Top 46% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$42,964

Avg annual revenue

72%

Avg occupancy rate

$155

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

$10k

$45k

$80k

$115k

Sign up to see the data on 40 all comparables

$25,621

Profit

Revenue

$40,761

Operating Expenses

$15,140

Operating Income

$25,621

Mortgage & Taxes

$0

Profit (Cash Flow)

$25,621

$3,188

Cash Investment

Down Payment

$0

Renos & Furnishing

$3,188

Closing Costs

$0

Total

$3,188

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

803.68%

Cap Rate

∞%