BNBCalc Short Term Rental Rental Arbitrage Analysis Alay Bey Cami Sk., , Çanakkale, 17680

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$48,486

Profit (Cash Flow)

$26,583

Cash on Cash Return

418.6%

Annual Revenue

$48,486

AirDNA projects $161/night at 30% occupancy ($17,641). Airbtics projects $186/night at 47% occupancy ($31,929). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,565	$30,065	$48,842	$68,596
Occupancy	39%	48%	59%	65%
Nightly Rate	$122	$170	$225	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vita Longa Bozcaada Lavanta Evi	$15,424	$86	49%	2	2	100	$0	❌	❌	❌	N / N	⭐️ 4.5 (22)
Bozcaada Rum mahallesinde zakkumlu ev	$19,764	$108	50%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Nefes Ada Evi - Bahçe	$21,081	$180	32%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Priest's House (Nisos Homes)	$79,452	$324	67%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Oikos Bozcaada - Standart Dubleks Daire, Deniz Mnz	$28,746	$187	42%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy Stone house in the center	$28,426	$122	63%	2	1	2	$20	❌	❌	❌	Y / Y	⭐️ 4.6 (118)
Korukçu Villas Papazbahçe (Karadut)	$55,953	$312	49%	2	3	2	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Bozcaada Merkezi Ev	$20,160	$102	54%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (10)
Bozcaada merkezde sessiz ve huzurlu	$32,117	$135	65%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Sunset Houses Bozcaada - Taş Ev 2	$43,786	$265	45%	2	1	2	$16	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Şiraz Bağ Evleri 3 Bozcaada	$28,988	$165	48%	2	2	7	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Sunset Houses Bozcaada - Taş Ev 1	$59,322	$265	61%	2	1	2	$16	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Balcı Konukevi	$25,775	$136	51%	2	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Bozcada Kırlangıç Aden Bağ Evi	$28,837	$104	75%	2	2	100	$22	❌	❌	❌	Y / Y	⭐️ 5 (17)
Bozcaada’da Bir Köy Evi	$27,066	$145	51%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Şiraz Bağ Evi 2	$34,741	$226	42%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4 (4)
Şiraz Bağ Evi 1	$36,234	$225	44%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Ada da tüm mekanlara yürüme mesafesinde ve sessiz	$25,254	$150	46%	2	1	999	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Oikos Bozcaada - Deluxe Dubleks Daire, Deniz Manz.	$30,801	$255	33%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Temiz Merkezde ve Sakin	$43,480	$135	88%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (20)
Şiraz Bağ Evleri 6 Bozcaada	$49,573	$215	63%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Bozcaada Bağ Evleri-1	$22,266	$156	39%	2	2	365	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Bozcaada deniz manzarali	$21,047	$115	50%	2	1	236	$0	❌	❌	❌	Y / N	⭐️ 4.8 (19)
Bozcaada merkezde	$11,199	$102	30%	2	1	250	$0	❌	❌	❌	Y / N	⭐️ 4.9 (13)
Akbay Home Bozcaada SUIT Denize 500 mt	$37,844	$235	44%	2	3	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
KalaKonukevi " Rum Mahallesinde taş ev "	$19,867	$92	59%	2	1	15	$0	❌	❌	❌	N / Y	⭐️ 4 (3)
Denizyıldızı Taş Ev	$59,276	$205	79%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (6)
ADARA BAĞ EVİ	$41,633	$175	65%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
No.57 ada merkezinde müstakil, avlulu ev	$38,004	$176	59%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (21)
Deniz kenarında bahçeli modern bağ evi	$16,285	$71	61%	2	1	100	$30	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Sunset Houses Bozcaada-Ligor'un Evi	$34,158	$183	51%	2	1	3	$0	❌	❌	❌	N / Y	⭐️ 0 (2)
Salih Bey Konağı - Bozcaada	$31,080	$193	44%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (3)
Mine Tatil Evleri	$28,812	$164	48%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Gözlerden uzak doğanın kalbinde bir bağ evi	$29,404	$206	39%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)

Return Metrics

418.62% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,582	$53,165	$79,748	$106,331	$132,914	$265,829	$797,488
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	$26,582	$53,165	$79,748	$106,331	$132,914	$265,829	$797,488

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

418.62%

Payback Period Days

Return on Investment

418.62%

Alay Bey Cami Sk. Çanakkale, 17680

2 bed • 1 bath • 6 guests

Monthly Rent

$48,486

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $161/night at 30% occupancy.Projected nightly rate is $186/night at 47% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$30,869

Avg annual revenue

47%

Avg occupancy rate

$186

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

$30k

$55k

$80k

$26,583

Profit

Revenue

$48,486

Operating Expenses

$18,303

Operating Income

$30,183

Net Effective Rent

$3,600

Profit (Cash Flow)

$26,583

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

418.62%

Payback Period Days