BNBCalc Short Term Rental Investment Analysis Bodrum Sk., , İstanbul, 34771

3 bed • 2 bath • 8 guests • $1,000

BNB

Calc

Annual Revenue

$24,230

Profit (Cash Flow)

$7,333

Cap Rate

740.0%

Annual Revenue

$24,230

AirDNA projects $58/night at 66% occupancy ($13,981). Airbtics projects $94/night at 51% occupancy ($17,509). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $107 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,132	$15,182	$24,574	$55,241
Occupancy	38%	50%	62%	83%
Nightly Rate	$58	$82	$107	$180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Résidence 5 étoiles 3+1 avec piscine	$43,801	$161	73%	3	3	110	$65	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Whole condo by the Metro with garden! Apt.4	$11,279	$48	63%	3	1	100	$22	✅	✅	❌	Y / Y	⭐️ 5 (19)
Modern,geniş ve ferah,bahçe kullanımlı, metro yanı	$18,271	$96	52%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Full apartment with garden by metro! Apt. 1	$9,924	$40	67%	3	1	100	$22	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Nish Residence King Suit (3+1)	$6,236	$142	12%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (8)
Metro yanında,genis aileler için şık ve konforlu	$18,776	$90	57%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (7)
Your luxury & comfortable family home in Ataşehir	$5,322	$30	43%	3	1	100	$42	❌	❌	✅	Y / Y	⭐️ 4.4 (13)
Entire flat with garden by the metro. Apt. 3	$4,277	$41	27%	3	1	100	$22	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Kalite ve rahatlık sunan,metro yanında, 4 odalı ev	$17,787	$90	54%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Duplex 3+1 in the city center of Ümraniye	$22,113	$154	39%	3	4	5	$54	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
17th floor house in most popular residance	$31,903	$226	38%	3	2	4	$43	✅	❌	✅	Y / Y	⭐️ 5 (33)
Orya Park 3+1 Özel Otopark Daire	$68,132	$219	85%	3	3	90	$47	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
شقة كاملة 3+1 ضمن مجمع سكني فاخر	$33,289	$107	85%	3	2	7	$0	❌	❌	✅	Y / N	⭐️ 4.5 (2)
Finans merkezine komşu uygun fiyata kiralık daire	$15,810	$45	96%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Emaar AVM yakınında Otel konseptinde EV!	$6,988	$83	23%	3	1	100	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
3 +1 Ataşehir/Metropol karşısında havuz&güvenlik	$17,635	$98	49%	3	1	7	$19	✅	❌	❌	Y / Y	⭐️ 5 (1)
Elite 3 Bedroom Family Residence 17 STYLISH	$22,075	$104	58%	3	3	13	$43	✅	❌	❌	Y / Y	⭐️ 5 (7)
Elite 3 Bedroom Family Residence DV	$27,785	$104	73%	3	3	100	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
3-bedroom condo in Asian side of İstanbul.	$17,924	$59	83%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
3 room + Kitchen+ balcony + all items avilable	$7,320	$50	40%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
3 oda + mutfak -bütün ev ,tam kullanım, tam eşyalı	$7,613	$52	40%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3.9 (9)
Wohnung in istanbul Ümraniye	$9,263	$55	46%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
metroya sahile ferah konforlu	$8,125	$60	37%	3	1	100	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Ataşehir 3+1 Daire	$8,199	$61	35%	3	2	100	$16	❌	❌	✅	N / Y	⭐️ 5 (2)
3+1 İstanbul Anadolu yakasında mükemmel daire	$4,308	$46	23%	3	1	7	$31	❌	❌	✅	Y / Y	⭐️ 0 (0)
Ataşehir merkezde geniş daire	$26,279	$153	44%	3	2	5	$55	✅	❌	❌	Y / N	⭐️ 5 (2)
Aile için komple kiralık ev	$10,914	$42	71%	3	2	101	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
3+1 yeni eşyalı.süper konum.	$13,176	$72	50%	3	2	5	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Binada ücretsiz otopark olağanı sağlayan daire.	$8,974	$66	36%	3	2	100	$47	❌	❌	✅	Y / Y	⭐️ 4 (4)
3+1 full eşyalı residence	$27,121	$190	39%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
شقة 3+1 ضمن مجمع سكني فخم	$19,517	$86	62%	3	2	8	$0	❌	❌	❌	Y / Y	⭐️ 3 (1)
FastWi-Fi,Panoramic Scenery,Swimming Pool and More	$32,940	$180	50%	3	2	101	$65	✅	❌	✅	Y / Y	⭐️ 4.9 (33)
CoSy HouSe	$12,688	$65	50%	3	2	5	$20	❌	❌	❌	Y / N	⭐️ 5 (1)
Elite 3 Bedroom Family Residence with Balcony 23	$16,010	$81	54%	3	2	13	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Résidence 5 étoiles Avec Balcon 3 chambres 1 salon	$9,790	$107	25%	3	2	6	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Residence Flat with Balcony in Umraniye	$33,360	$93	98%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
AT HOME \| Green Apartment	$14,091	$77	50%	3	2	30	$40	❌	❌	❌	Y / Y	⭐️ 5 (3)
Ataşehir İstanbul Lux Residence	$16,164	$184	24%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Konforlu, Aydınlık, Şehir Manzaralı, Klimalı Daire	$10,627	$66	44%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxury, comfortable residence	$14,227	$72	54%	3	2	30	$0	✅	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

83.99% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,332	$14,665	$21,998	$29,331	$36,664	$73,328	$219,986
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9	$20	$31	$43	$55	$130	$800
Down Payment	$200	$200	$200	$200	$200	$200	$200
Property Appreciation	$30	$60	$92	$125	$159	$343	$1,427
Total Return	$7,572	$14,946	$22,322	$29,700	$37,079	$74,003	$222,414

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

83.99%

Cap Rate

740.03%

Return on Investment

84.45%

Bodrum Sk. İstanbul, 34771

3 bed • 2 bath • 8 guests

Purchase Price

6807

Airbnb Investor Score

$7,332

Annual Profit

740.0%

Cap Rate

84.0%

Cash on Cash

$24,230

Annual Revenue

BNBCalc predicts this property will get $94 per night with 51% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$17,750

Avg annual revenue

51%

Avg occupancy rate

$94

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

$25k

$45k

$70k

$7,333

Profit

Revenue

$24,230

Operating Expenses

$16,830

Operating Income

$7,400

Mortgage & Taxes

$67

Profit (Cash Flow)

$7,333

$8,730

Cash Investment

Down Payment

$200

Renos & Furnishing

$8,500

Closing Costs

$30

Total

$8,730

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

83.99%

Cap Rate

740.03%

Return on Investment

84.45%