BNBCalc Short Term Rental Cohost Analysis العارض، الرياض Saudi Arabia

4 bed • 2 bath • 1 guests • $0

BNB

Calc

Owner income

$40,089

Per year

This Airbnb could earn an additional

$4,773

Per month vs a Long-Term Rental

Annual Revenue range

$47,101 - $170,463

Annual Revenue

$57,270

AirDNA projects $106/night at 38% occupancy ($14,712). Airbtics projects $320/night at 49% occupancy ($57,270). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 49% occupancy rate, $320 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,152	$47,101	$74,276	$170,463
Occupancy	41%	50%	63%	67%
Nightly Rate	$183	$250	$314	$687

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious & cozy 4-bedrooms apartment	$59,227	$249	64%	4	3.5	2	$32	❌	❌	❌	Y / Y	⭐️ 5 (50)
جناح كامل اربع غرف مصعد ومدخل وموقف خاص	$44,487	$187	65%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
فيلا رائع لقضاء عطلة ممتعه	$142,981	$766	51%	4	7	2	$0	✅	✅	❌	N / N	⭐️ 0 (0)
bnbme \| شقة فسيحة مع سطح خاص + حي الخادمة	$67,837	$302	59%	4	3	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
فيلا مع باركينق ومسبح خاص	$115,253	$670	47%	4	6	1	$0	✅	❌	❌	N / N	⭐️ 0 (0)
GR Premium- Al Rabi gated community w/ garden view	$31,667	$258	31%	4	3	1	$86	❌	❌	❌	Y / N	⭐️ 5 (66)
La maison	$42,822	$156	75%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
شقة دورين بتصميم حديث ومدخل خاص	$30,641	$182	46%	4	5	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (5)
شمال الرياض / حي الملقا شارع وادي البطحاء	$53,290	$280	52%	4	6	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Spacious 4 Bedroom Apartment in Laban.	$15,940	$86	50%	4	3	1	$27	❌	❌	❌	Y / Y	⭐️ 5 (4)
GR-elegant apartment with outdoor session,4 BDR	$43,503	$283	42%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (13)
شقة مميزة في حي الغدير	$50,150	$221	62%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
فيلا بمساحة 850م2 بمسبح وكراج ومساحات مختلفة	$83,624	$714	32%	4	6	1	$0	✅	❌	❌	N / N	⭐️ 4 (4)
شقة عائلية مكونة من اربع غرف نوم	$28,591	$186	42%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
شقة بنتهاوس نظام دورين حي الملقا	$35,970	$182	54%	4	3	8	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Cadee Living - Al Malqa - 3 Bedroom Apartment	$77,556	$326	65%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Residential apartment	$37,332	$300	34%	4	2.5	1	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
Al Hamra Family Villa	$60,427	$254	65%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Seasons home	$43,005	$250	47%	4	4	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
شقة فندقية انيقة D1 في حي الصحافة دخول ذاتي	$28,438	$185	42%	4	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
جناح من 4 غرف وصاله	$22,506	$150	41%	4	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (3)
شقة وسيعة وأنيقة تتميز بالنظافة	$32,356	$170	52%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
شقة بدخول ذاتي وتصميم عصري	$53,753	$204	72%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
شقة فندقية بدخول ذاتي ومدخل خاص	$50,731	$140	99%	4	3	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)

العارض، الرياض Saudi Arabia Riyadh, Riyadh Province, 14923

4 bed • 2 bath • 1 guests

$57,270

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $106/night at 38% occupancy ($14,712.02). Airbtics projects $320/night at 49% occupancy ($57,270).

Occupancy Rate

Top 49% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

27 Airbnb Comparables

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

$50,366

Avg annual revenue

49%

Avg occupancy rate

$320

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

$15k

$55k

$100k

$145k

$57,270

Revenue

$57,270

Cleaning

$7,527

Cohost commission

$11,454

Owner payout

$40,089

$0

Cash Investment

Renos & Furnishing

Total