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 Al Zahraa, Jeddah, Makkah Province, 22324

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$13,660

Profit (Cash Flow)

-$716

Cash on Cash Return

-16.5%

Annual Revenue

$13,660

AirDNA projects $67/night at 39% occupancy ($9,543). Airbtics projects $85/night at 44% occupancy ($13,660). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 44% occupancy rate, $85 rate per night.

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

Percentiles25%50%75%90%
Revenue$6,706$12,498$22,396$34,008
Occupancy27%42%60%71%
Nightly Rate$66$80$101$130

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
Elegant Studio with living room and kitchen

No image available

$23,366
$114
56%
111$0❌❌❌Y / Y⭐️ 5 (52)
Quiet Studio in a Great Location (+sofa bed) (B)

No image available

$11,488
$73
43%
111$0❌❌❌N / Y⭐️ 5 (18)
شقة فندقية بأثاث كامل بموقع مميز

No image available

$14,911
$97
42%
111$0❌❌✅Y / Y⭐️ 5 (4)
lovely one bedroom self entry

No image available

$20,753
$90
63%
111$0❌❌✅Y / Y⭐️ 0 (0)
شقة الترف

No image available

$15,721
$48
88%
111$8❌❌✅Y / Y⭐️ 4.4 (13)
Luxurious 1-BR Apartment by the Red Sea Self-Entry

No image available

$31,644
$131
66%
111$0❌❌✅Y / Y⭐️ 5 (40)
Golden Studios

No image available

$26,978
$121
60%
111$13❌❌✅N / Y⭐️ 5 (35)
شقق فاخرة درب الحرمين دخول ذاتي

No image available

$12,810
$100
35%
111$0❌❌❌N / N⭐️ 0 (1)
Ibn Omar home sweet home

No image available

$15,679
$84
51%
111$0❌❌❌N / N⭐️ 4.5 (18)
شقة فندقية

No image available

$8,509
$75
31%
111$0❌❌❌N / N⭐️ 5 (1)
Sky Studio

No image available

$15,884
$124
35%
111$0❌❌❌N / Y⭐️ 4.8 (16)
استديو فاخر بصالة وغرفة نوم

No image available

$15,976
$97
45%
111$0❌❌❌N / Y⭐️ 5 (53)
شقة مكونة من غرفتين وحمام خاص

No image available

$16,170
$47
94%
111$0❌❌❌N / N⭐️ 5 (6)
غرفة ومجلس راقية

No image available

$9,915
$63
43%
111$0❌❌✅Y / Y⭐️ 0 (1)
شقة جديدة هادئة خلف الاندلس مول فاخرة دخول ذاتي

No image available

$16,162
$64
69%
111$0❌❌✅N / N⭐️ 5 (10)
5-Comfortable and elegant studio

No image available

$12,934
$57
62%
112$0❌❌❌N / Y⭐️ 5 (29)
Bedroom, lounge, kitchen and toilet

No image available

$14,091
$50
77%
111$0❌❌❌Y / Y⭐️ 0 (2)
402 - شقة فندقية بدخول ذاتي

No image available

$13,988
$78
49%
111$0❌❌❌N / N⭐️ 5 (40)
شقة بأثاث فاخر في شارع الأندلس

No image available

$21,577
$131
45%
121$0❌❌❌N / Y⭐️ 5 (13)
غرفة وصالة ومطبخ فاخرة في جدة

No image available

$10,980
$50
60%
111$0❌❌❌Y / Y⭐️ 0 (0)
Experience living traditional houses style in Hara

No image available

$9,221
$72
35%
107$0❌❌❌N / N⭐️ 0 (0)
a partment room & saloon

No image available

$6,369
$58
30%
111$0❌❌✅N / N⭐️ 4.5 (8)
Aurora Luxurious Studio-Balad

No image available

$14,953
$95
43%
111$0❌❌❌N / Y⭐️ 0 (1)
استديو راقي وجميل

No image available

$21,307
$82
71%
111$0❌❌❌N / N⭐️ 0 (0)
JEDX Stay

No image available

$10,267
$51
55%
111$0❌✅❌Y / N⭐️ 4 (4)
استديو vip انيق باثاث فاخرstars6

No image available

$23,334
$85
75%
111$0❌❌❌N / N⭐️ 5 (17)
Western Lamar

No image available

$10,148
$66
42%
111$0❌❌❌N / Y⭐️ 0 (0)

Return Metrics

-16.45% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$715-$1,431-$2,147-$2,862-$3,578-$7,156-$21,470
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-$715-$1,431-$2,147-$2,862-$3,578-$7,156-$21,470

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-16.45%

Payback Period Days

0

Return on Investment

-16.45%

property-location

Al Zahraa Jeddah, Makkah Province, 22324

1 bed • 1 bath • 2 guests

$13,660

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $67/night at 39% occupancy ($9,543.82). Airbtics projects $85/night at 44% occupancy ($13,660).

Top 48% of comparables

Top 41% 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.

$13,152

Avg annual revenue

44%

Avg occupancy rate

$85

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

$15k

$25k

$35k

Sign up to see the data on 40 all comparables

-$716

Profit

Revenue

$13,660

Operating Expenses

$13,776

Operating Income

-$116

Net Effective Rent

$600

Profit (Cash Flow)

-$716

$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

-16.45%

Payback Period Days

0