BNBCalc Short Term Rental Investment Analysis Bd Moulay Abdellah Cherif, Casablanca, Casablanca-Settat, 20250

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$18,280

Profit (Cash Flow)

$7,432

Cap Rate

3.5%

Annual Revenue

$18,280

AirDNA projects $84/night at 55% occupancy ($16,874). Airbtics projects $91/night at 55% occupancy ($18,280). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,885	$17,781	$33,308	$39,842
Occupancy	40%	56%	74%	81%
Nightly Rate	$66	$85	$121	$132

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Anfa 212 Top Floor - 2 Bedrooms- By AppartAli.	$18,159	$117	41%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Appartement contemporain à CFC Anfa	$25,558	$163	42%	2	2	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (28)
Modern 2 Bed in Casa Finance City W/ Free Parking	$24,310	$71	90%	2	2	1	$35	❌	❌	✅	Y / Y	⭐️ 5 (58)
Appart en face de la tour CFC	$19,032	$130	40%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
HM38 I Spacious & modern close to amenities	$20,261	$75	71%	2	2	2	$32	❌	❌	✅	Y / Y	⭐️ 5 (40)
Superbe appartement 2CH + free parcking / 2 Rooms	$21,745	$72	81%	2	2	3	$20	❌	❌	❌	Y / Y	⭐️ 5 (100)
Anfa sky lux. aprt 2Ch Fibr Park	$18,176	$83	59%	2	1	2	$12	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Beautiful Apartment Best View	$18,382	$78	63%	2	2	1	$22	✅	❌	❌	Y / Y	⭐️ 5 (85)
Charmant Studio à Casablanca	$19,032	$52	100%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Appartement ensoleillé proche Aeria Mall (CFC)	$18,481	$90	55%	2	2.5	3	$27	❌	❌	❌	Y / Y	⭐️ 5 (40)
Appartement de haut standing au centre ville	$17,669	$84	57%	2	2	2	$15	❌	❌	❌	Y / N	⭐️ 5 (40)
Appartement 2chambres luxueux	$23,293	$129	48%	2	3	2	$25	✅	❌	❌	Y / N	⭐️ 4.5 (12)
Tour Végétale CFC Anfa Luxury	$20,730	$163	34%	2	2.5	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (32)
Duplex Chic avec 100m2 de terrasse panoramique	$28,577	$128	61%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (44)
Modern & Artsy Flat View Casablanca Center / CFC	$16,443	$94	45%	2	2	2	$40	❌	❌	❌	Y / N	⭐️ 5 (14)
Calm Apartment in Mazola next to Aeria Mall & CFC	$14,194	$47	80%	2	1.5	2	$18	❌	❌	❌	Y / Y	⭐️ 5 (34)
Casa Skyline	$34,099	$133	69%	2	2	1	$25	❌	✅	❌	Y / Y	⭐️ 5 (8)
A 2 minutes de Casa Finance City, Parking gratuit	$12,298	$56	60%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Charmant studio à Casablanca	$10,219	$35	79%	2	1	2	$10	❌	❌	❌	N / N	⭐️ 5 (15)
Beau studio à Casablanca	$6,896	$33	56%	2	1	2	$10	❌	❌	❌	N / N	⭐️ 4.5 (14)
Appart moderne, calme, central et accessible	$17,945	$132	33%	2	1	2	$50	❌	❌	❌	Y / N	⭐️ 0 (0)
Les Faubourgs CFC 2 Beds-AppartAli Luxury Platform	$16,967	$120	37%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Cocon CFC, Résidence Neuve & Parking Gratuit	$36,195	$117	84%	2	2	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (32)
Magnifique appartement à CFC	$15,783	$82	51%	2	2	1	$20	❌	❌	✅	Y / N	⭐️ 5 (35)
Spacious 2BR CIl Family Friendly	$12,305	$82	41%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (20)
Brand new central apartment / Free parking	$15,987	$78	56%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Appartement aux Foubourg d'Anfa	$16,495	$86	51%	2	2	1	$20	❌	❌	✅	Y / Y	⭐️ 5 (6)
Schöne Ferienwohnung in der nähe vom finance city	$9,832	$35	76%	2	1	3	$10	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Joli studio à Casablanca	$10,122	$33	83%	2	1.5	2	$10	❌	❌	❌	N / N	⭐️ 5 (25)
Casa Financial City 2 Bedrooms - Appartali Luxury	$15,679	$119	36%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Appart proche Casa Finance City	$14,900	$59	69%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Stay’Inn - Occitania CFC	$19,001	$67	76%	2	1	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (31)
Coquet appartement à Casablanca	$9,479	$35	74%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (18)
Luxury Flat in CFC \| Fiber, Parking	$32,267	$116	76%	2	3	2	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Appartement luxueux 2CH aux Tours Végétales- CFC	$13,287	$121	30%	2	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Zen & Welcoming CFC - Garage & Tramway	$12,181	$64	52%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)

Return Metrics

12.23% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,432	$14,864	$22,296	$29,728	$37,160	$74,320	$222,960
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$5,000	$10,100	$15,302	$20,608	$26,020	$54,748	$202,840
Total Return	$262,432	$274,964	$287,598	$300,336	$313,180	$379,068	$675,801

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.23%

Cap Rate

3.47%

Return on Investment

27.37%

Bd Moulay Abdellah Cherif Casablanca, Casablanca-Settat, 20250

2 bed • 2 bath • 6 guests

Purchase Price

Airbnb Investor Score

-$6,430

Annual Profit

3.5%

Cap Rate

12.2%

Cash on Cash

$18,280

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $84/night at 55% occupancy.Projected nightly rate is $91/night at 55% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$17,311

Avg annual revenue

55%

Avg occupancy rate

$91

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

$15k

$25k

$35k

$7,432

Profit

Revenue

$18,280

Operating Expenses

$9,598

Operating Income

$8,682

Mortgage & Taxes

$1,250

Profit (Cash Flow)

$7,432

$53,250

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$3,250

Total

$53,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.23%

Cap Rate

3.47%

Return on Investment

27.37%