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 Avenue Princesse Lalla Amina, Essaouira, Morocco

2 bed • 1 bath • 4 guests • $50,000

BNB

Calc

Annual Revenue

$13,116

Profit (Cash Flow)

$1,389

Cap Rate

7.9%

Annual Revenue

$13,116

AirDNA projects $60/night at 60% occupancy ($13,148). Airbtics projects $63/night at 57% occupancy ($13,115). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, $63 rate per night.

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

Percentiles25%50%75%90%
Revenue$7,655$11,823$20,725$25,072
Occupancy40%54%78%88%
Nightly Rate$51$58$71$76

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
LA ROSE BRAND NEW APARTMENT 50 METERS FROM THE SEA

No image available

$8,794
$56
40%
211$27❌❌✅Y / Y⭐️ 5 (264)
Superbe appartement ESSAOUIRA

No image available

$8,369
$35
62%
211$17❌❌✅Y / Y⭐️ 5 (115)
Bel Appartement à20m de la plage

No image available

$8,959
$51
48%
212$0❌❌❌Y / N⭐️ 5 (79)
Biona, beautiful apartment Seaview

No image available

$21,568
$71
83%
212$0❌❌✅Y / Y⭐️ 5 (60)
Greenhouse

No image available

$9,223
$56
45%
211$0❌❌❌N / N⭐️ 5 (139)
Grayhouse

No image available

$9,633
$56
47%
211$0❌❌❌N / N⭐️ 5 (85)
La Tulipe, luxury apartment close to the beach

No image available

$15,254
$70
57%
211$24❌❌❌Y / Y⭐️ 5 (438)
Ouafa Seaside Gallery

No image available

$21,196
$58
98%
212$17❌❌❌Y / Y⭐️ 5 (153)
Hamza Boho Oasis

No image available

$20,898
$58
97%
212$17❌❌❌Y / N⭐️ 5 (95)
Front Ocean View Appartement

No image available

$23,218
$73
86%
212$15❌❌❌Y / Y⭐️ 5 (301)
Rooftop with Panoramic Terraces - Fibre & Netflix

No image available

$19,803
$58
91%
212$22❌❌❌N / Y⭐️ 5 (249)
Magnifique appartement près de la plage

No image available

$27,073
$78
93%
222$26❌❌❌Y / Y⭐️ 5 (478)
NYC charming Apartment 1 min walk to beach + FIBER

No image available

$15,489
$76
55%
212$7❌❌❌Y / Y⭐️ 5 (76)
la maison blanche

No image available

$11,243
$50
61%
21.52$2❌❌❌N / N⭐️ 5 (129)
Appartement Essaouira 13

No image available

$16,836
$115
40%
223$0❌❌❌Y / Y⭐️ 0 (1)
Appartement Famille près de la plage d’Essaouira

No image available

$10,834
$80
37%
222$0❌❌❌Y / Y⭐️ 4.5 (11)
Appartement avec vue sur l'île.

No image available

$17,472
$62
77%
212$0❌❌❌Y / Y⭐️ 5 (55)
Lumineux appartement avec terrasse privé sunny☀️

No image available

$8,249
$49
46%
212$0❌❌❌Y / Y⭐️ 4.4 (83)
Superbe appartement tout confort🏄‍♂️

No image available

$7,353
$49
41%
212$0❌❌❌Y / N⭐️ 5 (92)
Retraite marocaine confortable et détendue

No image available

$12,151
$40
83%
21.51$0❌❌✅Y / Y⭐️ 5 (99)
Cozy downtown apart

No image available

$13,624
$53
69%
222$7❌❌❌Y / Y⭐️ 5 (84)
Très bel appartement près de la plage

No image available

$24,850
$76
88%
222$26❌❌❌Y / Y⭐️ 5 (491)
Les Mimosas luxury apartment 5 min. from the beach

No image available

$10,704
$68
41%
211$24❌❌❌Y / Y⭐️ 5 (296)
Zahra's House

No image available

$10,673
$52
54%
222$12❌❌❌Y / Y⭐️ 5 (8)
Emplacement parfait: plage à 2 pas, Médina proche

No image available

$9,157
$72
34%
212$15❌❌❌Y / Y⭐️ 5 (124)
Essaouira cosy

No image available

$16,112
$71
62%
212$0❌❌❌Y / Y⭐️ 5 (7)
Appartement terrasse

No image available

$7,240
$43
46%
21.51$0❌❌❌Y / Y⭐️ 5 (33)
Appartement ensoleillé

No image available

$15,098
$55
75%
212$0❌❌❌Y / Y⭐️ 5 (83)
superbe appartement à 3min de la plage

No image available

$10,449
$50
57%
221$5✅❌❌Y / Y⭐️ 4.5 (59)
Modern apartment with rooftop ocean view

No image available

$23,543
$75
85%
211$25❌❌❌Y / Y⭐️ 5 (32)
1 ère ligne au bord de la mer

No image available

$15,203
$68
59%
211$16❌❌❌Y / Y⭐️ 4.5 (126)
Casa Fafa

No image available

$16,601
$56
81%
212$0❌❌❌Y / N⭐️ 4.5 (30)
Appartement à Essaouira mogador

No image available

$10,431
$75
38%
21.53$0❌❌❌Y / N⭐️ 0 (1)
Appartement haute standing

No image available

$8,137
$65
32%
213$16❌❌❌N / Y⭐️ 5 (1)
Dar Tarbouche Essaouira

No image available

$9,699
$53
50%
212$0❌❌✅N / Y⭐️ 5 (21)
شقةمميزة خطوتين من شاطئles dunes dôr a côté de mer

No image available

$8,088
$65
34%
211$0❌❌❌Y / Y⭐️ 5 (4)
Cozy apartment near the beach

No image available

$8,762
$57
42%
222$0❌❌❌Y / Y⭐️ 5 (1)
Ismaél appartement

No image available

$6,405
$50
35%
211$0❌❌❌N / N⭐️ 4.7 (48)
Apartment next to the sea

No image available

$4,658
$41
31%
211$2❌❌❌Y / N⭐️ 3.5 (3)

Return Metrics

9.49% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,389$2,778$4,167$5,556$6,945$13,890$41,671
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$39,999$39,999$39,999$39,999$39,999$39,999$39,999
Down Payment$10,000$10,000$10,000$10,000$10,000$10,000$10,000
Property Appreciation$1,000$2,020$3,060$4,121$5,204$10,949$40,568
Total Return$52,389$54,798$57,227$59,677$62,149$74,840$132,239

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

9.49%

Cap Rate

7.86%

Return on Investment

21.15%

property-location

Avenue Princesse Lalla Amina Essaouira, Marrakech-Safi

2 bed • 1 bath • 4 guests

64

Airbnb Investor Score

$1,389

Annual Profit

7.9%

Cap Rate

9.5%

Cash on Cash

$13,116

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $60/night at 60% occupancy.Projected nightly rate is $63/night at 57% occupancy.

Top 46% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$13,350

Avg annual revenue

57%

Avg occupancy rate

$63

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

$5k

$10k

$20k

$30k

Sign up to see the data on 40 all comparables

$1,389

Profit

Revenue

$13,116

Operating Expenses

$9,185

Operating Income

$3,931

Mortgage & Taxes

$2,542

Profit (Cash Flow)

$1,389

$14,625

Cash Investment

Down Payment

$10,000

Renos & Furnishing

$3,125

Closing Costs

$1,500

Total

$14,625

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

9.49%

Cap Rate

7.86%

Profit (Cummulative)

$1,389

$40,000

$3,125

$1,000

$0

Total Gain

$3,093

🤩

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