Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Burj Khalifa Blvd, Dubai, Dubai,

1 bed • 1 bath • 1 guests • $30,000

BNB

Calc

Annual Revenue

$45,363

Profit (Cash Flow)

$28,117

Cap Rate

99.1%

Annual Revenue

$45,363

AirDNA projects $156/night at 67% occupancy ($38,175). Airbtics projects $180/night at 69% occupancy ($45,363). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $180 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,990$42,654$64,913$86,132
Occupancy56%70%83%97%
Nightly Rate$142$162$209$238

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
$66,597
$226
79%
121$52✅❌❌Y / Y⭐️ 4 (11)
$58,113
$158
99%
11.51$41✅❌❌Y / Y⭐️ 4.5 (42)
$107,040
$384
75%
111$68✅❌❌Y / Y⭐️ 0 (0)
$34,931
$205
46%
11.51$16✅✅❌Y / Y⭐️ 5 (38)
$25,243
$121
57%
114$0✅✅❌Y / Y⭐️ 5 (35)
$79,781
$217
99%
115$46✅✅❌Y / Y⭐️ 5 (53)
$60,320
$162
100%
11.51$41✅❌✅Y / Y⭐️ 5 (134)
$41,966
$116
97%
115$52✅✅✅Y / Y⭐️ 5 (58)
$42,362
$164
68%
112$73❌❌❌Y / Y⭐️ 4.5 (15)
$30,174
$140
56%
112$73✅❌❌Y / Y⭐️ 5 (28)
$56,716
$182
84%
112$54✅❌❌Y / Y⭐️ 5 (4)
$42,207
$124
93%
111$0❌❌❌Y / N⭐️ 4.5 (22)
$44,578
$290
42%
111$0✅❌❌Y / Y⭐️ 0 (1)
$53,156
$143
99%
11.53$77✅❌❌Y / Y⭐️ 5 (42)
$40,824
$286
39%
11.51$0✅❌❌Y / Y⭐️ 4.5 (7)
$44,555
$141
83%
111$63✅✅✅Y / Y⭐️ 4.5 (7)
$45,296
$238
52%
11.51$0✅❌❌Y / Y⭐️ 0 (1)
$37,874
$155
65%
113$51✅❌❌Y / Y⭐️ 5 (27)
$27,568
$140
51%
112$73✅❌✅Y / Y⭐️ 4.5 (27)
$72,968
$226
87%
111$76✅❌❌Y / N⭐️ 4.4 (21)
$37,119
$147
66%
11.52$73✅❌❌Y / Y⭐️ 4.5 (13)
$72,694
$207
95%
115$41✅❌❌Y / Y⭐️ 5 (22)
$38,485
$142
72%
111$54✅❌❌Y / Y⭐️ 5 (4)
$45,761
$165
74%
111$61✅❌❌Y / Y⭐️ 5 (71)
$49,669
$179
72%
11.51$95✅✅❌Y / Y⭐️ 5 (14)
$53,749
$243
60%
11.53$44✅❌❌Y / Y⭐️ 5 (58)
$43,883
$148
77%
11.53$73✅❌❌Y / Y⭐️ 4.5 (32)
$42,248
$151
74%
11.51$86✅❌❌Y / Y⭐️ 4 (11)
$34,264
$151
62%
11.53$0✅❌❌Y / Y⭐️ 5 (8)
$40,602
$142
74%
112$68✅✅❌Y / Y⭐️ 5 (57)
$33,068
$139
65%
112$0✅❌❌Y / N⭐️ 5 (20)
$36,554
$174
55%
11.51$91✅❌❌Y / Y⭐️ 5 (11)
$68,778
$205
90%
111$86✅❌❌Y / Y⭐️ 4.5 (6)
$32,244
$147
57%
11.51$73✅❌❌Y / Y⭐️ 4.5 (23)
$40,946
$165
65%
113$73✅❌❌Y / Y⭐️ 4.5 (22)
$48,568
$162
80%
111$76❌❌❌Y / Y⭐️ 4.5 (10)
$27,055
$231
32%
11.51$0✅❌❌Y / Y⭐️ 4.5 (21)
$25,376
$98
69%
112$33✅❌❌Y / Y⭐️ 5 (16)
$25,629
$161
42%
114$41✅❌❌Y / Y⭐️ 4 (8)

Return Metrics

278.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$28,117$56,234$84,352$112,469$140,586$281,173$843,521
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$23,999$23,999$23,999$23,999$23,999$23,999$23,999
Down Payment$6,000$6,000$6,000$6,000$6,000$6,000$6,000
Property Appreciation$900$1,827$2,781$3,765$4,778$10,317$42,817
Total Return$59,017$88,061$117,133$146,234$175,365$321,491$916,339

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

278.72%

Cap Rate

99.05%

Return on Investment

291.83%

property-location

Burj Khalifa Blvd Dubai, Dubai

1 bed • 1 bath • 1 guests

1605

Airbnb Investor Score

$28,117

Annual Profit

99.1%

Cap Rate

278.7%

Cash on Cash

$45,363

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 67% occupancy.Projected nightly rate is $180/night at 69% occupancy.

Top 51% of comparables

Top 36% 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.

$45,803

Avg annual revenue

69%

Avg occupancy rate

$180

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

$20k

$50k

$80k

$110k

Sign up to see the data on 40 all comparables

$28,117

Profit

Revenue

$45,363

Operating Expenses

$15,646

Operating Income

$29,717

Mortgage & Taxes

$1,600

Profit (Cash Flow)

$28,117

$10,088

Cash Investment

Down Payment

$6,000

Renos & Furnishing

$3,188

Closing Costs

$900

Total

$10,088

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

278.72%

Cap Rate

99.05%