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 Bombo Rd, Kampala, Central Region,

1 bed • 1 bath • 1 guests • $2,000

BNB

Calc

Annual Revenue

$11,275

Profit (Cash Flow)

$2,135

Cap Rate

111.9%

Annual Revenue

$11,275

AirDNA projects $17/night at 64% occupancy ($3,973). Airbtics projects $36/night at 54% occupancy ($7,100). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $49 rate per night.

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

Percentiles25%50%75%90%
Revenue$4,438$6,528$11,513$15,635
Occupancy46%55%63%73%
Nightly Rate$26$32$49$57

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
Karibu Red on Mawanda Rd 5 mins to Acacia mall
$5,424
$26
57%
111$0❌❌❌N / N⭐️ 5 (178)
Karibu Blue on Mawanda Rd 5 mins to Acacia mall
$7,715
$31
68%
111$0❌❌❌N / N⭐️ 4.5 (220)
Modern 1BR Apt Near Acacia Mall
$13,549
$57
63%
111$15✅❌✅Y / Y⭐️ 5 (61)
Lovely, 1-bedroom apartment with free parking
$4,919
$24
56%
111$0❌✅✅N / N⭐️ 4.5 (27)
BAZINGA KMY STUDIO HOUSE
$5,620
$24
61%
112$15❌❌❌Y / N⭐️ 4.5 (46)
Kampala Central Gem
$7,276
$28
71%
112$0❌❌✅Y / Y⭐️ 4.5 (19)
Banange Brewing Owner's Flat
$11,990
$52
63%
112$0❌❌✅Y / N⭐️ 5 (7)
Cozy Peaceful 1BR Near Acacia Mall - 11 Mins Drive
$6,815
$38
49%
112$0❌❌❌Y / N⭐️ 5 (38)
Merakhome3 Wifi 6minswalk2acacia
$6,412
$24
73%
112$0❌❌❌Y / N⭐️ 0 (0)
Chill and Stay
$12,525
$59
58%
111$0✅❌✅Y / N⭐️ 5 (31)
Kololo apartment
$6,193
$36
47%
111$0❌❌❌Y / N⭐️ 0 (2)
Kololo hilton garden view, WiFi
$6,815
$38
49%
111$0❌❌❌Y / N⭐️ 4 (12)
IvyRose Luxury Apartment, 1 queen bed size
$15,782
$49
88%
11.51$0✅❌✅Y / Y⭐️ 5 (41)
Nyonyozi Luxury Apartment in Kololo, Kampala
$19,398
$66
80%
113$10✅❌❌Y / Y⭐️ 5 (50)
Cozy Relaxing 1BR Near Acacia Mall - 11 Mins Drive
$3,996
$28
39%
112$0❌❌❌Y / N⭐️ 5 (31)
Elamor Residence - 1 bedroom in Bukoto, Kampala
$11,639
$53
60%
112$0❌❌❌Y / N⭐️ 5 (16)
Karibu Green on Mawanda Rd 5 mins to Acacia mall
$6,863
$25
75%
111$0❌❌❌N / N⭐️ 4.5 (153)
Secluded getaway apt.
$5,403
$26
56%
111$4❌❌❌Y / Y⭐️ 4.5 (21)
Kampala/Mulago Studio Room 48hours of Power Backup
$8,608
$28
84%
112$0❌❌❌Y / Y⭐️ 4.5 (37)
Amani Residency in Kampala
$8,491
$58
40%
111$0✅❌❌Y / N⭐️ 0 (2)
Acacia Hilton garden view nWiFi2
$6,906
$37
51%
111$0❌❌❌Y / N⭐️ 5 (5)
Acacia Hilton garden view n WiFi
$7,312
$37
54%
111$0❌❌✅Y / N⭐️ 0 (1)
1 Bedroom Apartment In Kololo with swimming pool
$11,990
$52
63%
112$0✅❌❌Y / Y⭐️ 4.5 (3)
Kampala-Wandegeya Rare Find
$2,013
$22
25%
111$0❌✅❌N / N⭐️ 4.5 (10)
Bazinga Mawa B 1BR/1BTH office
$6,800
$29
63%
112$15❌❌❌Y / N⭐️ 5 (6)
JungleB - 1 Bed 1 Bath - near Makerere Uni
$5,588
$27
55%
112$5❌❌❌Y / N⭐️ 5 (7)
Cozy apt with pool & rooftop
$6,609
$33
54%
112$5✅❌❌N / N⭐️ 0 (0)
Chill and Stay II
$11,675
$55
58%
111$0✅❌✅Y / N⭐️ 5 (6)
The Lavish Condo -Wandegeya
$3,952
$30
36%
111$0❌✅❌N / N⭐️ 0 (0)
Central Kampala- 1 Bed Apartment in Kololo
$3,994
$64
14%
112$20❌❌❌N / N⭐️ 0 (1)
Bazinga Mawa A 1BR/1BTH office
$4,715
$28
45%
112$15❌❌❌Y / N⭐️ 5 (104)
CanBeth Place: Home away from home
$2,459
$16
42%
112$0❌❌❌N / N⭐️ 4.4 (36)
Casa Royale, Zebra Apt
$6,471
$34
52%
121$0❌❌❌N / N⭐️ 5 (2)
Casa Royale, Lion Apt
$2,305
$30
21%
111$0❌❌❌N / N⭐️ 4.7 (3)
CanBeth Place.. Home away from home
$4,348
$33
36%
112$0❌❌❌N / N⭐️ 0 (0)
CanBeth Place 2
$2,854
$15
52%
112$0❌❌❌N / N⭐️ 4.5 (10)
Grem apartments
$9,516
$40
65%
111$0❌❌✅Y / N⭐️ 0 (1)
Ewaffe#OMUKA~ Spacious ! Within kampala night life
$10,162
$50
54%
121$35✅❌✅Y / Y⭐️ 4.5 (52)
Serene 1BR Near Acacia Mall
$4,052
$27
41%
102$0❌❌✅Y / Y⭐️ 5 (6)
Modern Living in Wandegeya
$5,671
$25
62%
122$0❌❌❌N / N⭐️ 3.7 (7)

Return Metrics

82.6% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,135$4,270$6,406$8,541$10,677$21,354$64,062
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$28$57$88$119$152$339$1,599
Down Payment$400$400$400$400$400$400$400
Property Appreciation$40$80$122$164$208$437$1,622
Total Return$2,603$4,809$7,016$9,226$11,438$22,531$67,685

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

82.6%

Cap Rate

111.85%

Return on Investment

85.24%

property-location

Bombo Rd Kampala, Central Region

1 bed • 1 bath • 1 guests

1192

Airbnb Investor Score

$2,135

Annual Profit

111.9%

Cap Rate

82.6%

Cash on Cash

$11,275

Annual Revenue

BNBCalc predicts this property will get $36 per night with 54% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 28% of comparables

Top 26% 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.

$7,370

Avg annual revenue

54%

Avg occupancy rate

$36

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

$0k

$5k

$15k

$20k

Sign up to see the data on 40 all comparables

$2,135

Profit

Revenue

$11,275

Operating Expenses

$9,038

Operating Income

$2,237

Mortgage & Taxes

$102

Profit (Cash Flow)

$2,135

$2,585

Cash Investment

Down Payment

$400

Renos & Furnishing

$2,125

Closing Costs

$60

Total

$2,585

Investment Value Over Time

Property Appreciation

2%

Revenue Appreciation

0%

Cash on Cash Return

82.6%

Cap Rate

111.85%

Profit (Cummulative)

$2,135

$28

$2,125

$40

$0

Total Gain

$2,204

              🤩

              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