BNBCalc Short Term Rental Investment Analysis العارض، الرياض Saudi Arabia

3 bed • 3 bath • 1 guests • $350,000

BNB

Calc

Annual Revenue

$54,042

Profit (Cash Flow)

$9,726

Cap Rate

9.5%

Annual Revenue

$54,042

AirDNA projects $125/night at 39% occupancy ($17,805). Airbtics projects $274/night at 54% occupancy ($54,041). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 54% occupancy rate, $274 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,109	$56,748	$70,822	$95,228
Occupancy	46%	58%	63%	71%
Nightly Rate	$235	$258	$297	$356

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
شقة صالة جلوس و 3 غرف نوم (1/3)	$25,181	$160	43%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (21)
Spacious and Modern Apartment for Rent in Riyadh	$100,046	$355	77%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
luxury Apartment with 3 bedrooms A	$64,738	$268	66%	3	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
3 Bedroom + 2 Bathroom close to Al Faisaliah Mall	$75,107	$542	37%	3	3	5	$40	❌	❌	❌	N / N	⭐️ 0 (0)
Kease Sulimania -5 Elegance Terrace GX91	$71,964	$300	63%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Mabaat - Hittin - 520	$31,065	$206	37%	3	3	1	$96	❌	❌	❌	Y / N	⭐️ 5 (7)
Billiard garden apartment with private enterance03	$59,314	$438	37%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (59)
Amazon apartment 07	$51,130	$254	55%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
شقه للايجار الرياض حي حطين	$36,926	$171	59%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Kease Hittin A-11 latest Development AZ13	$54,172	$230	62%	3	4	1	$90	❌	❌	✅	Y / Y	⭐️ 0 (2)
Kease Hittin A-12 latest development AZ54	$72,398	$259	74%	3	4	1	$90	❌	❌	✅	Y / Y	⭐️ 0 (2)
شقه في الماجديه ڤيلج حطين	$53,861	$283	52%	3	3	1	$0	✅	✅	✅	N / Y	⭐️ 5 (3)
شقه فاخره مجمع الماجدية فيلج	$36,080	$186	53%	3	3.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Luxury Apartment with self-entry	$50,310	$237	58%	3	2.5	2	$0	❌	❌	❌	N / N	⭐️ 5 (19)
Kease Ghadeer B-3 Royal touch Terrace XZ60	$61,689	$257	63%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Kease King Salman S-6 Lusso Najd XZ90	$64,713	$303	56%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (6)
مستقر الملقا 4 / روز ريزدنس 38	$33,152	$192	46%	3	2	1	$27	❌	❌	✅	N / Y	⭐️ 5 (28)
مستقر الملقا 1 / روز ريزدنس 38	$36,880	$235	42%	3	2	1	$27	❌	❌	✅	N / Y	⭐️ 5 (35)
شقة فندقيه في الملقا جديدة	$56,144	$236	65%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (49)
3 Bedroom Apartment	$79,777	$307	71%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (47)
Kease Mughrizat C-12 Royal touch AZ56	$62,673	$297	56%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (8)
wafms Apartments	$78,738	$303	71%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
10 \| Luxury Apartment شقة بثلاث غرف نوم-دخول ذكي	$61,986	$292	58%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Kease Mughrizat E-2 Royal touch AZ27	$59,386	$290	54%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 0 (1)
Kease Mughrizat C-1 Royal touch GZ57	$50,242	$204	65%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
wafms Apartments	$80,546	$373	59%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
1 \| Luxury Apartment شقة بثلاث غرف نوم-دخول ذكي	$56,745	$272	57%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Kease Tawun B3-1 Royal touch AG72	$43,452	$249	46%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Al-Majdiah Residence 103 الماجدية ريزيدنس ريفر ووك	$80,892	$298	73%	3	2.5	1	$47	❌	❌	✅	Y / Y	⭐️ 5 (62)
Kease Ar Rabi J-1 Royal touch GX69	$69,841	$276	67%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 0 (1)
شقة أنيقة واسعة 3 غرف Vip - دخول ذاتي	$35,868	$196	50%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
شقه بثلاث غرف نوم - دخول ذكي Luxury Apartment 2	$52,265	$238	60%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
شقة بثلاث غرف نوم - دخول ذكي Luxury Apartment 10	$56,144	$260	59%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
‎شقة بثلاث غرف نوم - دخول ذكي Luxury Apartment 6	$42,145	$245	47%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
شقه بثلاث غرف نوم - دخول ذكي Luxury Apartment 11	$55,497	$257	59%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
شقه بثلاث غرف نوم - دخول ذكي Luxury Apartment 7	$51,372	$242	58%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
شقه بثلاث غرف نوم - دخول ذكي Luxury Apartment 3	$52,009	$245	58%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
شقه بثلاث غرف نوم- دخول ذكي Luxury Apartment 14	$37,683	$264	39%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

10.89% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,726	$19,452	$29,178	$38,904	$48,631	$97,262	$291,786
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$370,226	$390,767	$411,633	$432,832	$454,376	$567,632	$1,141,328

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.89%

Cap Rate

9.52%

Return on Investment

26.51%

العارض، الرياض Saudi Arabia Riyadh, Riyadh Province, 14923

3 bed • 3 bath • 1 guests

Purchase Price

Airbnb Investor Score

$9,726

Annual Profit

9.5%

Cap Rate

10.9%

Cash on Cash

$54,042

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $125/night at 39% occupancy.Projected nightly rate is $274/night at 54% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$55,047

Avg annual revenue

54%

Avg occupancy rate

$274

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

$20k

$45k

$70k

$100k

$9,726

Profit

Revenue

$54,042

Operating Expenses

$20,705

Operating Income

$33,336

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$9,726

$89,250

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,750

Closing Costs

$10,500

Total

$89,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.89%

Cap Rate

9.52%

Return on Investment

26.51%