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 Investment Analysis الملقا، الرياض Saudi Arabia

6 bed • 4.5 bath • 6 guests • $4,000,000

BNB

Calc

Annual Revenue

$100,932

Profit (Cash Flow)

-$195,697

Cap Rate

1.9%

Annual Revenue

$100,932

AirDNA projects $238/night at 19% occupancy ($16,516). Airbtics projects $674/night at 41% occupancy ($100,931). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 41% occupancy rate, $674 rate per night.

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

Percentiles25%50%75%90%
Revenue$46,290$85,764$176,277$274,636
Occupancy31%37%48%63%
Nightly Rate$393$619$991$1,181

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
5-bedroom villa 2 living rooms 2 parking

No image available

$144,347
$619
63%
564$133❌❌✅N / Y⭐️ 4.9 (12)
فيلا بمواقف خارجية ومسبح خاص

No image available

$67,988
$516
36%
561$0✅❌❌N / N⭐️ 5 (3)
Villa Resort / chalet Riyadh Saudi Arabia

No image available

$171,478
$1,181
39%
6101$93✅❌✅Y / Y⭐️ 4.3 (7)
فيلا مميزة بحي الرحمانية بدخول ذكي

No image available

$75,564
$279
74%
552$0❌❌❌Y / N⭐️ 0 (1)
Boulevard Villa 312 m

No image available

$71,150
$432
45%
551$0❌❌✅Y / Y⭐️ 4.7 (3)
Villa Alyasmin, 4 King BedRooms

No image available

$228,764
$1,202
52%
574$0✅❌❌N / Y⭐️ 5 (13)
شاليه و منتجع أوراك للترفيه

No image available

$120,390
$889
37%
581$0✅✅❌N / N⭐️ 0 (0)
Alnaifa Resort منتجع النايفة

No image available

$140,013
$1,093
35%
551$0✅✅❌Y / Y⭐️ 0 (0)

Return Metrics

-20.92% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$195,696-$391,393-$587,090-$782,787-$978,484-$1,956,969-$5,870,909
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,200,000$3,200,000$3,200,000$3,200,000$3,200,000$3,200,000$3,200,000
Down Payment$800,000$800,000$800,000$800,000$800,000$800,000$800,000
Property Appreciation$120,000$243,600$370,908$502,035$637,096$1,375,665$5,709,049
Total Return$3,924,303$3,852,206$3,783,817$3,719,247$3,658,611$3,418,695$3,838,140

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-20.92%

Cap Rate

1.85%

Return on Investment

-3.89%

property-location

الملقا، الرياض Saudi Arabia Riyadh, Riyadh Province, 12343

6 bed • 4.5 bath • 6 guests

-83

Airbnb Investor Score

-$195,696

Annual Profit

1.9%

Cap Rate

-20.9%

Cash on Cash

$100,932

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $238/night at 19% occupancy ($16,516.33). Airbtics projects $674/night at 41% occupancy ($100,931).

Top 37% of comparables

Top 37% of comparables


Seasonality

Sign up to view the full seasonality chart

11

Airbnb Comparables

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

$103,071

Avg annual revenue

41%

Avg occupancy rate

$674

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

$90k

$155k

$230k

Sign up to see the data on 11 all comparables

-$195,697

Profit

Revenue

$100,932

Operating Expenses

$26,801

Operating Income

$74,130

Mortgage & Taxes

$269,827

Profit (Cash Flow)

-$195,697

$935,125

Cash Investment

Down Payment

$800,000

Renos & Furnishing

$15,125

Closing Costs

$120,000

Total

$935,125

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-20.92%

Cap Rate

1.85%

Profit (Cummulative)

-$195,697

$3,200,000

$15,125

$120,000

$0

Total Gain

-$36,401

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service