Bombo Rd Kampala, Central Region
1 bed • 1 bath • 1 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%