الملقا، الرياض Saudi Arabia Riyadh, Riyadh Province, 12343
6 bed • 4.5 bath • 6 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%